# EDGAR Filing Document

**Accession Number:** 0001296884
**File Stem:** 0001185185-25-001723
**Filing Date:** 2025-11
**Character Count:** 192245
**Document Hash:** a910b2f5a2a6d09c0c5eab53feda0968
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001185185-25-001723.hdr.sgml**: 20251114

**ACCESSION NUMBER**: 0001185185-25-001723

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 62

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251114

**DATE AS OF CHANGE**: 20251114

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Lightstone Value Plus REIT I, Inc.
- **CENTRAL INDEX KEY:** 0001296884
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 201237795
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-52610
- **FILM NUMBER:** 251483957

**BUSINESS ADDRESS:**
- **STREET 1:** C/O THE LIGHTSTONE GROUP
- **STREET 2:** 1985 CEDAR BRIDGE AVENUE, SUITE 1
- **CITY:** LAKEWOOD
- **STATE:** NJ
- **ZIP:** 08701
- **BUSINESS PHONE:** (732) 367-0129

**MAIL ADDRESS:**
- **STREET 1:** C/O THE LIGHTSTONE GROUP
- **STREET 2:** 1985 CEDAR BRIDGE AVENUE, SUITE 1
- **CITY:** LAKEWOOD
- **STATE:** NJ
- **ZIP:** 08701

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Lightstone Value Plus Real Estate Investment Trust, Inc.
- **DATE OF NAME CHANGE:** 20040712

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D. C. 20549**

**FORM 10-Q**

(Mark One)

☒ **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

For the quarterly period ended September 30, 2025

OR

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

For the transition period from <u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> to <u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u>

Commission file number 000-52610

**LIGHTSTONE VALUE PLUS REIT I, INC.**

**(Exact Name of Registrant as Specified in Its Charter)**

---

| | |
|:---|:---|
| **Maryland** | **20-1237795** |
| **(State or Other Jurisdiction of**<br> **Incorporation or Organization)** | **(I.R.S. Employer**<br> **Identification No.)** |

---

---

| | |
|:---|:---|
| **1985 Cedar Bridge Avenue, Suite 1**<br>**Lakewood, New Jersey** | **08701** |
| **(Address of Principal Executive Offices)** | **(Zip Code)** |

---

**(732) 367-0129**

**(Registrant's Telephone Number, Including Area Code)**

Securities registered pursuant to Section 12(b) of the Act: None.

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 ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☐ <br> Non-accelerated filer ☒ Smaller reporting company ☒ <br> Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

As of November 7, 2025, there were approximately 20.9 million outstanding shares of common stock of Lightstone Value Plus REIT I, Inc., including shares issued pursuant to the dividend reinvestment plan.

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**INDEX**

---

| | | |
|:---|:---|:---|
|  |  | **Page** |
| **PART I** | **FINANCIAL INFORMATION** |  |
| Item 1. | Financial Statements (unaudited) |  |
|  | [Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024](#a_003) | 3 |
|  | [Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2025 and 2024](#a_004) | 4 |
|  | [Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2025 and 2024](#a_005) | 5 |
|  | [Consolidated Statements of Stockholders' Equity for the Three and Nine Months Ended September 30, 2025 and 2024](#a_006) | 6 |
|  | [Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2025 and 2024](#a_007) | 7 |
|  | [Notes to Consolidated Financial Statements](#a_008) | 8 |
| Item 2. | [Management's Discussion and Analysis of Financial Condition and Results of Operations](#a_009) | 25 |
| Item 4. | [Controls and Procedures](#a_010) | 42 |
| **PART II** | **OTHER INFORMATION** |  |
| Item 1. | [Legal Proceedings](#a_012) | 43 |
| Item 2. | [Unregistered Sales of Equity Securities and Use of Proceeds](#a_013) | 43 |
| Item 3. | [Defaults Upon Senior Securities](#a_014) | 43 |
| Item 4. | [Mine Safety Disclosures](#a_015) | 43 |
| Item 5. | [Other Information](#a_016) | 43 |
| Item 6. | [Exhibits](#a_017) | 43 |

---

[**Table of Contents**](#toc)

**PART I. FINANCIAL INFORMATION:**

**ITEM 1. FINANCIAL STATEMENTS:**

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**CONSOLIDATED BALANCE SHEETS**

**(Amounts in thousands, except per share data and where indicated in millions)**

---

| | | |
|:---|:---|:---|
|  | **As of<br> September 30,<br> 2025** | **As of<br> December 31,<br> 2024** |
|  | **(unaudited)** |  |
| &nbsp;&nbsp;&nbsp;***Assets*** |  |  |
| Investment property: |  |  |
| &nbsp;&nbsp;&nbsp;Land and improvements | $91178 | $91177 |
| &nbsp;&nbsp;&nbsp;Building and improvements | 173645 | 173283 |
| &nbsp;&nbsp;&nbsp;Furniture and fixtures | 18254 | 17861 |
| &nbsp;&nbsp;&nbsp;Construction in progress | 97 | 133 |
| Gross investment property | 283174 | 282454 |
| Less: accumulated depreciation | (34958) | (29631) |
| Net investment property | 248216 | 252823 |
| Development project |  | 19000 |
| Investment in related party joint venture | 402 | 430 |
| Investment in unconsolidated affiliated entity | 12095 | 14778 |
| Cash and cash equivalents | 73228 | 27819 |
| Marketable securities | 43176 | 40180 |
| Restricted cash | 6319 | 7300 |
| Other assets | 3875 | 4555 |
| Assets held for sale | - | 80592 |
| **Total Assets** | $387311 | $447477 |
| ***Liabilities and Stockholders' Equity*** |  |  |
| Mortgages payable, net | $218771 | $221252 |
| Accounts payable, accrued expenses and other liabilities | 11841 | 15718 |
| Liabilities associated with assets held for sale | - | 42188 |
| Total Liabilities | 230612 | 279158 |
| Commitments and contingencies |  |  |
| Stockholders' equity: |  |  |
| Company's Stockholders' Equity: |  |  |
| Preferred shares, $0.01 par value, 10.0 million shares authorized, none issued and outstanding |  |  |
| Common stock, $0.01 par value; 60.0 million shares authorized, 21.0 million and 21.3 million shares issued and outstanding, respectively | 210 | 212 |
| Additional paid-in-capital | 154481 | 157178 |
| Accumulated other comprehensive income | 53 |  |
| Accumulated surplus | 1853 | 9449 |
| Total Company's stockholders' equity | 156597 | 166839 |
| Noncontrolling interests | 102 | 1480 |
| Total Stockholders' Equity | 156699 | 168319 |
| **Total Liabilities and Stockholders' Equity** | $387311 | $447477 |

---

 

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

[**Table of Contents**](#toc)

**PART I. FINANCIAL INFORMATION, CONTINUED:**

**ITEM 1. FINANCIAL STATEMENTS, CONTINUED:**

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF OPERATIONS**

**(Amounts in thousands, except per share data)**

**(Unaudited)** 

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended <br> September 30,** | **For the Three Months Ended <br> September 30,** | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenues: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Rental revenues | $2823 | $2593 | $8559 | $7916 |
| &nbsp;&nbsp;&nbsp;Hotel revenues | 13609 | 13084 | 37520 | 37444 |
| Total revenues | 16432 | 15677 | 46079 | 45360 |
| Expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Property operating expenses | 707 | 846 | 2288 | 2306 |
| &nbsp;&nbsp;&nbsp;Hotel operating expenses | 8955 | 8825 | 25750 | 26613 |
| &nbsp;&nbsp;&nbsp;Real estate taxes | 928 | 839 | 2576 | 2217 |
| &nbsp;&nbsp;&nbsp;General and administrative costs | 1684 | 941 | 3728 | 2917 |
| &nbsp;&nbsp;&nbsp;Impairment charge |  | 34353 |  | 34353 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 1791 | 1755 | 5336 | 5260 |
| Total expenses | 14065 | 47559 | 39678 | 73666 |
| Interest and dividend income | 937 | 673 | 2292 | 1771 |
| Interest expense | (4975) | (6385) | (18104) | (19217) |
| Gain on debt extinguishment |  |  | 1929 |  |
| (Loss)/gain on disposition of real estate | (441) | 2749 | (441) | 13601 |
| Loss on sale of marketable securities |  |  | (108) |  |
| Mark to market adjustments on derivative financial instruments |  | (25) | (16) | (62) |
| Unrealized gain on marketable equity securities | 5627 | 3761 | 3334 | 5824 |
| Loss from investment in unconsolidated affiliated real estate entity | (891) | (945) | (2701) | (2718) |
| Other (expense)/income, net | (28) | 113 | (4) | (542) |
| Net income/(loss) | 2596 | (31941) | (7418) | (29649) |
| Less: net (income)/loss attributable to noncontrolling interests | (109) | 9353 | (178) | 9304 |
| Net income/(loss) attributable to Company's common shares | $2487 | $(22588) | $(7596) | $(20345) |
| Net income/(loss) per Company's common share, basic and diluted | $0.12 | $(1.06) | $(0.36) | $(0.95) |
| Weighted average number of common shares outstanding, basic and diluted | 21036 | 21358 | 21116 | 21438 |

---

 

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

 

[**Table of Contents**](#toc)

 

**PART I. FINANCIAL INFORMATION, CONTINUED:**

**ITEM 1. FINANCIAL STATEMENTS, CONTINUED:**

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME**

**(Amounts in thousands)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended<br> September 30,** | **For the Three Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Net income/(loss) | $2596 | $(31941) | $(7418) | $(29649) |
| Other comprehensive income: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Holding gain on available for sale debt securities | 35 | - | 53 | - |
| Other comprehensive income: | 35 | - | 53 | - |
| Comprehensive income/(loss) | 2631 | (31941) | (7365) | (29649) |
| Less: Comprehensive (income)/loss attributable to noncontrolling interests | (110) | 9353 | (180) | 9304 |
| Comprehensive income/(loss) attributable to the Company's common shares | $2521 | $(22588) | $(7545) | $(20345) |

---

 

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

[**Table of Contents**](#toc)

**PART I. FINANCIAL INFORMATION, CONTINUED:**

**ITEM 1. FINANCIAL STATEMENTS, CONTINUED:**

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY** 

**(Amounts in thousands)**

**(Unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | **Additional<br> Paid-In**<br>**Capital** | **Accumulated**<br>**Surplus** | **Noncontrolling**<br>**Interests** | **Total<br> Stockholders'**<br>**Equity** |
| **BALANCE, June 30, 2024** | **21418** | $**213** | $**159228** | $**27697** | $**12317** | $**199455** |
| Net loss |  |  |  | (22588) | (9353) | (31941) |
| Distributions paid to noncontrolling interests |  |  |  |  | (18) | (18) |
| Redemption and cancellation of common shares | (81) | - | (951) | - | - | (951) |
| **BALANCE, September 30, 2024** | **21337** | $**213** | $**158277** | $**5109** | $**2946** | $**166545** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | |
|  | **Shares** | **Amount** | **Additional** **<br> Paid-In**<br>**Capital** | **Accumulated**<br>**Surplus** | **Noncontrolling**<br>**Interests** | **Total<br> Stockholders'**<br>**Equity** |
| **BALANCE, December 31, 2023** | **21581** | $**215** | $**161174** | $**25454** | $**11558** | $**198401** |
| Net loss |  |  |  | (20345) | (9304) | (29649) |
| Distributions paid to noncontrolling interests |  |  |  |  | (53) | (53) |
| Contributions received from noncontrolling interests |  |  |  |  | 745 | 745 |
| Redemption and cancellation of common shares | (244) | (2) | (2897) | - | - | (2899) |
| **BALANCE, September 30, 2024** | **21337** | $**213** | $**158277** | $**5109** | $**2946** | $**166545** |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | | |
|  | **Shares** | **Amount** | **Additional<br> Paid-In**<br>**Capital** | **Accumulated Other Comprehensive**<br>**Income** | **Accumulated**<br>**Surplus** | **Noncontrolling**<br>**Interests** | **Total Stockholders'**<br>**Equity** |
| **BALANCE, June 30, 2025** | **21096** | $**210** | $**155357** | $**19** | $**(634)** | $**127** | $**155079** |
| Net income |  |  |  |  | 2487 | 109 | **2596** |
| Other comprehensive income |  |  |  | 34 |  | 1 | **35** |
| Distributions paid to noncontrolling interests |  |  |  |  |  | (135) | **(135)** |
| Redemption and cancellation of common shares | (80) | - | (876) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;- | - | - | **(876)** |
| **BALANCE, September 30, 2025** | **21016** | $**210** | $**154481** | $**53** | $**1853** | $**102** | $**156699** |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | | | |
|  | **Shares** | **Amount** | **Additional<br> Paid-In**<br>**Capital** | **Accumulated Other Comprehensive**<br>**Income** | **Accumulated**<br>**Surplus** | **Noncontrolling**<br>**Interests** | **Total Stockholders'**<br>**Equity** |
| **BALANCE, December 31, 2024** | **21256** | $**212** | $**157178** | $**-** | $**9449** | $**1480** | **168319** |
| Net loss |  |  |  |  | (7596) | 178 | **(7418)** |
| Other comprehensive income |  |  |  | 53 |  | 1 | **54** |
| Distributions paid to noncontrolling interests |  |  |  |  |  | (1910) | **(1910)** |
| Contributions received from noncontrolling interests |  |  |  |  |  | 353 | **353** |
| Redemption and cancellation of common shares | (240) | (2) | (2697) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; - | - | - | **(2699)** |
| **BALANCE, September 30, 2025** | **21016** | $**210** | $**154481** | $**53** | $**1853** | $**102** | $**156699** |

---

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

[**Table of Contents**](#toc)

**PART I. FINANCIAL INFORMATION, CONTINUED:**

**ITEM 1. FINANCIAL STATEMENTS, CONTINUED:**

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**CONSOLIDATED STATEMENTS OF CASH FLOWS** 

**(Amounts in thousands)**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(7418) | $(29649) |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 5336 | 5260 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss/(gain) on disposition of real estate | 441 | (13601) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on debt extinguishment | (1929) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment charge |  | 34353 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss from investment in unconsolidated affiliated real estate entity | 2701 | 2718 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mark to market adjustments on derivative financial instruments | 16 | 62 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unrealized gain on marketable equity securities | (3334) | (5824) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on sale of marketable securities | 108 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 1576 | 1866 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other non-cash adjustments | 13 | 14 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Decrease in other assets | 704 | 640 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Decrease)/increase in accounts payable, accrued expenses and other liabilities | (2460) | 1232 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in operating activities | (4246) | (2929) |
| **CASH FLOWS FROM INVESTING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchase of development property and investment property | (685) | (1458) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchase of marketable securities | (2215) | (187) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of marketable securities | 2500 | 187 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from disposition of real estate | 76693 | 17529 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Investment in related party joint venture | (7) | (9) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Distributions from related party joint venture | 35 | 52 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Investment in unconsolidated affiliated real estate entity | (18) | (10) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by investing activities | 76303 | 16104 |
| **CASH FLOWS FROM FINANCING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from mortgage financing | 83484 | 3036 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgage principal payments | (105610) | (1124) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from notes payable |  | 3000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment of loan fees and expenses | (2498) | (120) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Redemption and cancellation of common shares | (2699) | (2899) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contributions received from noncontrolling interests | 353 | 745 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Distributions paid to noncontrolling interests | (1910) | (53) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in)/provided by financing activities | (28880) | 2585 |
| **Change in cash, cash equivalents and restricted cash including those classified within assets held for sale** | 43177 | 15760 |
| **Add: cash, cash equivalents and restricted cash previously classified within assets held for sale** | 1251 | - |
| **Change in cash, cash equivalents and restricted cash** | 44428 | 15760 |
| **Cash, cash equivalents and restricted cash, beginning of year** | 35119 | 18360 |
| **Cash, cash equivalents and restricted cash, end of period** | $79547 | $34120 |
| **See Note 2 for supplemental cash flow information.** |  |  |
| **The following is a summary of the Company's cash, cash equivalents, and restricted cash total for the periods presented:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $73228 | $27020 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restricted cash | 6319 | 7100 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total cash, cash equivalents and restricted cash | $79547 | $34120 |

---

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

 

[**Table of Contents**](#toc)

 

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

 

**1.** **Business and Structure** 

Lightstone Value Plus REIT I, Inc., is a Maryland corporation ("Lightstone REIT I"), formed on June 8, 2004, which has elected to be taxed and qualify as a real estate investment trust ("REIT") for United States ("U.S.") federal income tax purposes. Lightstone REIT I was formed primarily for the purpose of engaging in the business of investing in and owning commercial and multifamily residential real estate properties and making other real estate-related investments located throughout the U.S.

Lightstone REIT I is structured as an umbrella partnership REIT, or UPREIT, and substantially all of its current and future business is and will be conducted through Lightstone Value Plus REIT, L.P. (the "Operating Partnership"), a Delaware limited partnership formed on July 12, 2004. As of September 30, 2025, Lightstone REIT I held a 98% general partnership interest in the Operating Partnership's common units ("Common Units").

Lightstone REIT I, together with the Operating Partnership and its subsidiaries are collectively referred to as the "Company" and the use of "we," "our," "us" or similar pronouns refers to Lightstone REIT I, its Operating Partnership or the Company as required by the context in which such pronoun is used.

Through its Operating Partnership, the Company owns, operates and develops commercial and multifamily residential properties and makes other real estate-related investments, principally in the U.S. The Company's real estate investments are held by it alone or jointly with other parties. The Company also originates or acquires mortgage loans secured by real estate. Although most of its investments are of these types, the Company may invest in whatever types of real estate or real estate-related investments that it believes is in its best interests. Since its inception, the Company has owned and managed various commercial and multifamily residential properties located throughout the U.S. The Company evaluates all of its real estate investments as one operating segment. The Company currently intends to hold its real estate investments until such time as it determines that a sale or other disposition appears to be advantageous to achieve its objectives or until it appears that the objectives will not be met.

As of September 30, 2025, the Company (i) has ownership interests in and consolidates two operating properties and (ii) has ownership interests through two unconsolidated joint ventures in a portfolio of nine multifamily residential properties (the "Columbus Portfolio") located in the Columbus, Ohio metropolitan area and a portfolio of five limited-service hotel properties (the "Hotel JV Portfolio").

With respect to its consolidated operating properties, the Company wholly owns a 303-room Marriott International, Inc. ("Marriott") branded Moxy hotel (the "Lower East Side Moxy Hotel"), located in the Lower East Side neighborhood in the Manhattan borough of New York City, which it developed, constructed and opened on October 27, 2022 and has a 59.2% majority ownership interest in 50-01 2<sup>nd</sup> St. Associates LLC (the "2<sup>nd</sup> Street Joint Venture"), a joint venture between the Company and a related party, which developed, constructed and owns a 199-unit luxury, multifamily residential property ("Gantry Park Landing"), located in the Long Island City neighborhood in the Queens borough of New York City.

With respect to the Company's unconsolidated properties, the Company holds a 19% joint venture ownership interest in Columbus Portfolio Member LLC (the "Columbus Joint Venture"), which owns the Columbus Portfolio, and it holds a 2.5% joint venture ownership interest in LVP Holdco JV LLC (the "Hotel Joint Venture"), which owns the Hotel JV Portfolio. The Company accounts for its 19% joint venture ownership interest in the Columbus Joint Venture under the equity method of accounting and it accounts for its 2.5% joint venture ownership interest in the Hotel Joint Venture using a measurement alternative pursuant to which its investment is measured at cost, adjusted for observable price changes and impairments, if any. Both the Columbus Joint Venture and the Hotel Joint Venture are between the Company and related parties. The Company's investment in the Hotel Joint Venture is classified as Investment in related party joint venture on its consolidated balance sheet.

The Company's advisor is Lightstone Value Plus REIT, LLC (the "Advisor"), which is majority owned by David Lichtenstein. On July 6, 2004, the Advisor contributed $2 to the Operating Partnership in exchange for 200 Common Units. The Company's Advisor also owns 20,000 shares of the Company's common stock ("Common Shares") which were issued on July 6, 2004 for $200, or $10.00 per share. Mr. Lichtenstein also is the majority owner of the equity interests of The Lightstone Group, LLC (the "Sponsor"), which served as the Company's sponsor during its initial public offering (the "Offering"), which terminated on October 10, 2008. The Company's Advisor, pursuant to the terms of an advisory agreement, together with its board of directors (the "Board of Directors"), is primarily responsible for making investment decisions on the Company's behalf and managing its day-to-day operations. Through his ownership and control of the Sponsor, Mr. Lichtenstein is the indirect owner and manager of Lightstone SLP, LLC, a Delaware limited liability company, which owns an aggregate of $30.0 million of special general partner interests ("SLP Units") in the Operating Partnership which were purchased, at a cost of $100,000 per unit, in connection with the Company's Offering. Mr. Lichtenstein also acts as the Company's Chairman and Chief Executive Officer. As a result, he exerts influence over but does not control Lightstone REIT I or the Operating Partnership.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

The Company has no employees. The Company is dependent on the Advisor and certain affiliates of its Sponsor for performing a full range of services that are essential to it, including asset management, property management (excluding its hospitality property, which is managed by unrelated third-party property managers) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal, information technology and investor relations services. If the Advisor and certain affiliates of the Company's Sponsor are unable to provide these services to it, the Company would be required to provide the services itself or obtain the services from other parties.

The Company's Common Shares are not currently listed on a national securities exchange. The Company may seek to list its Common Shares for trading on a national securities exchange only if a majority of independent directors believe listing them would be in the best interest of its stockholders. However, the Company does not intend to list its Common Shares at this time. The Company does not anticipate that there would be any active market for its Common Shares until they are listed for trading.

***Related Parties***

The Company's Sponsor, Advisor and their affiliates, including Lightstone SLP, LLC, are related parties of the Company as well as other public REITs also sponsored and/or advised by these entities. Pursuant to the terms of various agreements, certain of these entities are entitled to compensation and reimbursement of costs incurred for services related to the investment, management and disposition of the Company's assets. The compensation is generally based on the cost of acquired properties/investments and the annual revenue earned from such properties/investments, and other such fees and expense reimbursements as outlined in each of the respective agreements.

***Noncontrolling Interests***

*Partners of Operating Partnership*

On July 6, 2004, the Advisor contributed $2 to the Operating Partnership in exchange for 200 Common Units in the Operating Partnership. The Advisor has the right to convert the Common Units into cash or, at the option of the Company, an equal number of shares of Common Shares.

In connection with the Offering, Lightstone SLP, LLC, an affiliate of the Advisor, purchased an aggregate of $30.0 million of SLP Units. As the majority owner of the SLP Units, Mr. Lichtenstein is the beneficial owner of a 99% interest in such SLP Units and thus receives an indirect benefit from any distributions made in respect thereof. These SLP Units may be entitled to a portion of any regular and liquidation distributions that the Company makes to its stockholders, but only after the Company's stockholders have received a stated preferred return.

In addition, an aggregate 497,209 Common Units were issued to other unrelated parties during 2008 and 2009 and remain outstanding as of September 30, 2025.

*Other Noncontrolling Interests in Consolidated Subsidiaries*

Other noncontrolling interests in consolidated subsidiaries include the joint venture ownership interests held by either the Sponsor or its affiliates in (i) Pro-DFJV Holdings LLC ("PRO") through its liquidation on December 26, 2024, (ii) the 2<sup>nd</sup> Street Joint Venture and (iii) the LSC 1543 7th LLC (the "Santa Monica Joint Venture"). PRO's holdings principally consisted of common units ("Simon OP Units") of Simon Property Group, L.P., the operating partnership of Simon Property Group, Inc. ("Simon Inc."), a public REIT that is an owner and operator of shopping malls and outlet centers. The 2<sup>nd</sup> Street Joint Venture owns Gantry Park Landing and the Santa Monica Joint Venture previously owned certain land parcels located in Santa Monica, California, on which a multifamily residential project (the "Santa Monica Project") had been proposed. The Santa Monica Joint Venture disposed of its ownership interest in the Santa Monica Project on June 18, 2025 (see Notes 3 and 6 for additional information).

***Current Environment***

The Company's operating results and financial condition are substantially impacted by the overall health of local, U.S. national and global economies and may be influenced by market and other challenges. Additionally, the Company's business and financial performance may be adversely affected by current and future economic and other conditions; including, but not limited to, availability or terms of financings, financial markets volatility and banking failures, political upheaval or uncertainty, natural and man-made disasters, terrorism and acts of war, unfavorable changes in laws, ordinances and regulations, outbreaks of contagious diseases, cybercrime, technological advances and challenges, such as the use and impact of artificial intelligence and machine learning, loss of key relationships, inflation, tariffs and recession.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

The Company's overall performance depends in part on worldwide economic and geopolitical conditions and their impacts on consumer behavior. Worsening economic conditions, increases in costs due to inflation, tariffs, higher interest rates, labor and supply chain challenges and other changes in economic conditions could adversely affect the Company's future results from operations and its financial condition.

**2.** **Summary of Significant Accounting Policies** 

***Principles of Consolidation and Basis of Presentation***

The consolidated financial statements include the accounts of Lightstone REIT I and its Operating Partnership and its subsidiaries (over which Lightstone REIT I exercises financial and operating control). All inter-company balances and transactions have been eliminated in consolidation. In addition, interests in entities acquired are evaluated based on applicable accounting principles generally accepted in the U.S. ("GAAP"), and if deemed to be variable interest entities ("VIE") in which the Company is the primary beneficiary are also consolidated. If the interest in the entity is determined not to be a VIE, then the entity is evaluated for consolidation based on legal form, economic substance, and the extent to which the Company has control, substantive participating rights or both under the respective ownership agreement. For entities in which the Company has less than a controlling interest but has significant influence, the Company accounts for the investment using the equity method of accounting.

There are judgments and estimates involved in determining if an entity in which the Company has made an investment is a VIE and, if so, whether the Company is the primary beneficiary. The entity is evaluated to determine if it is a VIE by, among other things, calculating the percentage of equity being risked compared to the total equity of the entity. Determining expected future losses involves assumptions of various possibilities of the results of future operations of the entity, assigning a probability to each possibility and using a discount rate to determine the net present value of those future losses. A change in the judgments, assumptions, and estimates outlined above could result in consolidating an entity that should not be consolidated or accounting for an investment using the equity method that should in fact be consolidated, the effects of which could be material to the Company's financial statements.

The accompanying unaudited interim consolidated financial statements and related notes should be read in conjunction with the audited consolidated financial statements of the Company and related notes as contained in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024 (the "2024 Form 10-K"). The unaudited interim consolidated financial statements include all adjustments (consisting only of normal recurring adjustments) and accruals necessary in the judgment of management for a fair presentation of the results for the periods presented. The accompanying unaudited consolidated financial statements of Lightstone Value Plus REIT I, Inc. and its Subsidiaries have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the U.S. for complete financial statements.

GAAP requires the Company's management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses during a reporting period. The most significant assumptions and estimates relate to the valuation of real estate and real-estate related investments, marketable securities, notes receivable, depreciable lives, and revenue recognition. Application of these assumptions requires the exercise of judgment as to future uncertainties and, as a result, actual results could differ from these estimates.

The consolidated balance sheet as of December 31, 2024 included herein has been derived from the consolidated balance sheet included in the Company's 2024 Form 10-K.

The unaudited consolidated statements of operations for interim periods are not necessarily indicative of results for the full year or any other period.

***Marketable Securities***

Marketable securities consist of equity securities and debt securities that are designated as available-for-sale.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

Equity securities are recorded at fair value and unrealized holding gains and losses are recognized on the consolidated statements of operations.

The Company may be exposed to credit losses through its debt securities. Unrealized losses or impairments resulting from the amortized cost basis of any debt security exceeding its fair value are evaluated for identification of credit and non-credit related factors. Any difference between the fair value of the debt security and the amortized cost basis not attributable to credit related factors are reported in other comprehensive loss. A credit-related impairment is recognized as an allowance on the balance sheet with a corresponding adjustment to earnings. When evaluating the investments for impairment at each reporting period, the Company reviews factors such as the extent of the unrealized loss, current and future economic market conditions and the economic and financial condition of the issuer and any changes thereto.

Realized gains or losses resulting from the sale of these securities are determined based on the specific identification of the securities sold.

 ****

***Tax Status and Income Taxes***

The Company elected to be taxed and qualify as a REIT, commencing with the taxable year ended December 31, 2005. If the Company remains qualified as a REIT, it generally will not be subject to U.S. federal income tax on its net taxable income that it distributes currently to its stockholders. To maintain its REIT qualification under the Internal Revenue Code of 1986, as amended, the Company must meet a number of organizational and operational requirements, including a requirement that it annually distribute to its stockholders at least 90% of its REIT taxable income (which does not equal net income, as calculated in accordance with GAAP), determined without regard to the deduction for dividends paid and excluding any net capital gain. If the Company fails to remain qualified for taxation as a REIT in any subsequent year and does not qualify for certain statutory relief provisions, its income for that year will be taxed at regular corporate rates, and it may be precluded from qualifying for treatment as a REIT for the four-year period following its failure to qualify as a REIT. Such an event could materially adversely affect its net income and net cash available for distribution to its stockholders, if any. Additionally, even if the Company continues to qualify as a REIT for U.S. federal income tax purposes, it may still be subject to some U.S. federal, state and local taxes on its taxable income and property and to U.S. federal income taxes and excise taxes on its undistributed taxable income, if any.

To maintain its qualification as a REIT, the Company engages in certain activities through a taxable REIT subsidiary ("TRS"), including when the Company acquires or develops and constructs a hotel it usually establishes a new TRS and enters into an operating lease agreement for the hotel. As such, the Company is subject to U.S. federal and state income and franchise taxes from these activities.

The Company's income tax benefits and expense are included in other expense, net on its consolidated statements of operations. During the three and nine months ended September 30, 2025, the Company recorded income tax expense of $39 and $58, respectively. During the nine months ended September 30, 2024, the Company recorded income tax expense of $0.9 million.

As of September 30, 2025 and December 31, 2024, the Company had no material uncertain income tax positions.

***Revenues***

The following table represents the total hotel revenues from the operations of the Lower East Side Moxy Hotel on a disaggregated basis:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended<br> September 30,** | **For the Three Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
| Hotel revenues | **2025** | **2024** | **2025** | **2024** |
| Room revenue | $8054 | $7650 | $21395 | $19826 |
| Food, beverage and other revenue | 5555 | 5434 | 16125 | 17618 |
| Total hotel revenues | $13609 | $13084 | $37520 | $37444 |

---

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

***Concentration of Risk***

As of September 30, 2025 and December 31, 2024, the Company had cash deposited in certain financial institutions in excess of U.S. federally insured levels. The Company regularly monitors the financial stability of these financial institutions and believes that it is not exposed to any significant credit risk with respect to its cash and cash equivalents or restricted cash.

***Segment Disclosure***

The Company's operations are reported within one reportable segment and constitutes all of the consolidated entities which are reported in the consolidated financial statements. The Company's chief operating decision maker ("CODM") is the Chief Executive Officer. The CODM assesses entity-wide operating results and performance and decides how to allocate resources based on consolidated net income/(loss) which is reported on the consolidated statements of operations. Additionally, the measure of segment assets is reported on the consolidated balance sheets as total assets. The revenues, expenses, and net income/(loss) for the reportable segment are the same as those presented on the consolidated statements of operations. Significant expense categories, including property and hotel operating expenses, real estate taxes, general and administrative costs, depreciation and amortization and interest expense, are included on the Company's consolidated statements of operations.

***New Accounting Pronouncements***

In December 2023, the FASB issued an accounting standards update which includes amendments that further enhance income tax disclosures, primarily through standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. This update is effective for annual periods beginning after December 15, 2024. The adoption of this standard will only impact disclosures and will have no material impact on the Company's consolidated financial statements.

The Company has reviewed and determined that other recently issued accounting pronouncements will not have a material impact on its financial position, results of operations and cash flows, or do not apply to its current operations.

***Supplemental Cash Flow Information***

---

| | | |
|:---|:---|:---|
|  | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** |
| Cash paid for interest | $15156 | $17175 |
| Non-cash transfer of ownership of development project | $19033 | $- |
| Non-cash extinguishment of notes payable and other liabilities | $(21344) | $- |

---

**3.**  ***Development Projects and Held for Sale*** 

***Exterior Street Project***

In February 2019, the Company, through subsidiaries of the Operating Partnership, acquired two adjacent parcels of land located at 355 & 399 Exterior Street in the Mott Haven neighborhood in the Bronx borough of New York City from unaffiliated third parties for an aggregate purchase price of $59.0 million, excluding closing and other acquisition related costs. In September 2021, the Company subsequently acquired an additional adjacent parcel of land at cost from an affiliate of its Advisor for $1.0 million in order to achieve certain zoning compliance. The Company acquired these three land parcels for the proposed development of the Exterior Street Project, a wholly owned, proposed mixed-use multifamily residential and commercial retail project.

During the second quarter of 2023, the Company decided to temporarily pause active development activities associated with the Exterior Street Project, due to prevailing unfavorable economic and local market conditions and regulations, and therefore, ceased capitalization of interest and other carrying costs.

 

*Impairment Charge and Held for Sale*

Because of continuing unfavorable economic and local market conditions, the Company determined during the third quarter of 2024 it would no longer pursue the development of the Exterior Street Project, but rather pursue other strategies with respect to it, including a sale. As a result of this change in strategy; the Company determined the carrying value of the Exterior Street Project was no longer fully recoverable and therefore, recorded a non-cash impairment charge of $16.6 million, (included in impairment charges on the Company's consolidated statement of operations during the third quarter of 2024) to reduce the carrying value of the Exterior Street Project to its estimated fair value of $78.8 million as of September 30, 2024. In estimating the fair value of the Exterior Street Project, the Company took into consideration a bona fide third-party offer obtained from an independent third-party broker less estimated disposal costs.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

During the fourth quarter of 2024, the Company entered into a purchase and sale agreement (the "Exterior Street Project Agreement") with 355 Exterior Development Holdings LLC and 399 Exterior Development Holdings LLC (collectively the "Exterior Street Project Buyers"), unaffiliated third parties, pursuant to which it would sell the Exterior Street Project, subject to certain conditions, at a contractual sales price of $84.0 million. Pursuant to the terms of the Exterior Street Project Agreement, the Company received a deposit of $2.5 million during the fourth quarter of 2024. This deposit was included in liabilities associated with assets held for sale on the consolidated balance sheets as of December 31, 2024.

During the second quarter of 2025, the Company received additional payments totaling $1.3 million from the Exterior Street Buyers. The additional payments, of which $1.1 million was not applied to the purchase price, provided the Exterior Street Buyers with the option to further extend the outside closing date of the transaction.

Subsequently on July 18, 2025, the Company completed the disposition of the Exterior Street Project to the Exterior Street Buyers pursuant to the terms of the Exterior Street Project Agreement. In connection with the disposition of the Exterior Street Project, the Company repaid in full the existing aggregate outstanding mortgage indebtedness of $40.0 million, which was secured by the Exterior Street Project. The Company's total net proceeds related to the disposition of the Exterior Street Project were $36.5 million (including the deposit of $2.5 million previously received during the fourth quarter of 2024 and the additional payments of $1.3 million previously received during the second quarter of 2025), after the repayment of outstanding mortgage indebtedness and related transaction costs. During the third quarter of 2025, in connection with the disposition of the Exterior Street Project, the Company recognized a loss on disposition of real estate of $0.4 million.

The Exterior Street Project met the criteria to be classified as held for sale beginning in the fourth quarter of 2024 and therefore, it and its other assets as well as the associated liabilities were classified as held for sale on the consolidated balance sheet as of December 31, 2024.

See Note 6 for additional information.

The following summary presents the major components of the Exterior Street Project's assets held for sale and the liabilities associated with assets held for sale in the consolidated balance sheet as of the date indicated:

---

| | |
|:---|:---|
|  | **As of<br> December 31,<br> 2024** |
| Development project | $78800 |
| Other assets | 1792 |
| Total assets held for sale | $80592 |
| Mortgages payable, net | $39322 |
| Other liabilities | 2866 |
| Total liabilities asscociated with assets held for sale | $42188 |

---

***Santa Monica Project***

 ****

The Company has a 50% joint venture ownership interest in the Santa Monica Joint Venture, which is between the Company and an affiliate of the Sponsor, a related party. The Company consolidates the Santa Monica Joint Venture and accounts for the other member's ownership interest as a noncontrolling interest in its consolidated financial statements.

In March 2022, the Santa Monica Joint Venture originated a promissory note in the initial amount of $49.0 million to an unrelated third-party borrower, which was collateralized by two development projects located in Santa Monica, California, including the Santa Monica Project, a proposed multifamily residential project on various land parcels. During the first quarter of 2023, construction of the other development project was substantially completed and it was released from the underlying collateral pool in exchange of a $14.0 million principal paydown on the promissory note reducing its outstanding balance to $35.0 million.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

During the second quarter of 2023 the borrower experienced financial difficulties and discontinued making debt service payments on the promissory note, which subsequently matured on August 31, 2023. On December 29, 2023, ownership of the Santa Monica Project was transferred to the Santa Monica Joint Venture via a deed in lieu of foreclosure transaction.

*Impairment Charge*

Subsequent to obtaining ownership of the Santa Monica Project, the Santa Monica Joint Venture continued certain pre-development activities, which had already been started by the former owner. However, during the third quarter of 2024, the Santa Monica Joint Venture decided it would no longer pursue the development of the Santa Monica Project, but rather pursue various other strategies with respect to it, including a potential sale or the transfer of ownership to the lender, which had provided a non-recourse mortgage loan (the "Santa Monica Loan"), collateralized by the Santa Monica Project. As a result of this change in strategy, the Santa Monica Joint Venture determined its carrying value of the Santa Monica Project was no longer fully recoverable and therefore, recorded a non-cash impairment charge of $17.7 million (which was included in impairment charges on the Company's consolidated statement of operations) during the third quarter of 2024 to reduce the carrying value of the Santa Monica Project to its then estimated fair value of $19.0 million. In estimating the fair value of the Santa Monica Project, the Santa Monica Joint Venture used the fair value provided by an independent, third-party commercial real estate advisory and services firm.

On October 15, 2024 the Santa Monica Loan matured and it was not repaid, which constituted an event of default and therefore, the loan became due on demand. On October 30, 2024, the lender issued a formal notice of default and on October 31, 2024, the Santa Monica Joint Venture notified the lender of its intent to transfer ownership of the underlying collateral, the Santa Monica Project, to the lender via a deed-in-lieu of foreclosure transaction, pursuant to the terms of the loan agreement. Subsequently, on June 18, 2025, the Santa Monica Joint Venture completed the transfer of its ownership of the Santa Monica Project to the lender via a deed-in-lieu of foreclosure transaction.

The aggregate carrying value of the assets transferred and the liabilities extinguished in connection with the transfer of ownership of the Santa Monica Project to the lender were approximately $19.0 million and $21.3 million, respectively. Additionally, in connection with the transfer of ownership of the Santa Monica Project, the Santa Monica Joint Venture incurred $0.4 million of closing costs. As a result of the transfer of ownership of the Santa Monica Project to the lender and the extinguishment of certain of its liabilities, consisting of the Santa Monica Loan of $19.5 million plus its accrued but unpaid interest of $1.8 million, the Santa Monica Joint Venture recognized a gain on debt extinguishment of $1.9 million during the second quarter of 2025.

As of December 31, 2024, the carrying value of the Santa Monica Project was $19.0 million, which was included in development project on the consolidated balance sheet.

See Note 6 for additional information.

**4.** **Investment in Unconsolidated Affiliated Real Estate Entity** 

***Columbus Joint Venture***

On November 29, 2022, the Company, along with CRE Columbus Member ("Converge"), a majority owned subsidiary of Converge Holdings LLC, a reinsurance business owned by the Sponsor, and LEL Columbus Member LLC (the "BVI Member"), a wholly owned subsidiary of Lightstone Enterprises Limited ("BVI"), a real estate investment company owned by the Sponsor, entered into a joint venture agreement to form the Columbus Joint Venture for the purpose of acquiring the Columbus Properties, a portfolio of nine multifamily residential properties consisting of 2,564 units located in the Columbus, Ohio metropolitan area for a contractual purchase price of $465.0 million. The Company has a 19% joint venture ownership interest in the Columbus Joint Venture. Converge and the BVI Member, which are both related parties, have joint venture ownership interests of 19% and 62%, respectively. Additionally, the manager of the Columbus Joint Venture is LEL Bronx Manager LLC, an entity wholly owned by BVI.

On November 29, 2022, the Columbus Joint Venture completed the purchase of the Columbus Properties. The acquisition was funded with $74.3 million of cash and $390.7 million of aggregate proceeds from preferred investments from unrelated third-parties and loans from two financial institutions. In connection with the acquisition and financings, the total cash paid, including closing costs, was $92.3 million and the Company paid $17.5 million representing its 19.0% pro rata share. In connection with the acquisition, the Company also paid the Advisor a separate acquisition fee of $2.4 million, equal to 2.75% of the Company's pro-rata share of the contractual purchase price which is reflected in the carrying value of the Company's investment in unconsolidated affiliated entity on the consolidated balance sheets. During the nine months ended September 30, 2025 and 2024, the Company made $18 and $10 respectively, of additional capital contributions to the Columbus Joint Venture.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

The Company has determined that the Columbus Joint Venture is a VIE but it is not the primary beneficiary. The Company accounts for its ownership interest in the Columbus Joint Venture in accordance with the equity method of accounting because it exerts significant influence over but does not control the Columbus Joint Venture. All capital contributions and distributions of earnings from the Columbus Joint Venture are made on a pro rata basis in proportion to each member's equity interest percentage. Any distributions in excess of earnings from the Columbus Joint Venture are made to the members pursuant to the terms of the Columbus Joint Venture's operating agreement.

In connection with the purchase of the Columbus Properties on November 29, 2022, the Columbus Joint Venture obtained senior mortgage loans from two different financial institutions. The first financial institution provided four separate senior mortgage loans, all to subsidiaries of the Columbus Joint Venture, aggregating $133.6 million. These four senior mortgage loans bear interest at SOFR + 2.19%, provide for interest-only payments for the first six years of their term and mature in December 2032. Each of these four senior mortgage loans is individually collateralized by one of the Columbus Properties (collectively, the "Columbus Portfolio I Properties"). The second financial institution provided five separate senior mortgage loans, all to subsidiaries of the Columbus Joint Venture, aggregating $167.2 million. These five senior mortgage loans bear interest at 4.85%, provide for interest-only payments for the first two years of their term and initially mature in December 2027, but may be further extended for an additional five years, subject to satisfaction of certain conditions. Each of these five senior mortgage loans is individually collateralized by one of the Columbus Properties (collectively, the "Columbus Portfolio II Properties").

Additionally, in connection with the purchase of the Columbus Properties on November 29, 2022, the Columbus Joint Venture obtained an aggregate of $90.0 million in financing through two preferred investments (the "Columbus Preferred Investments") from unrelated third parties. The first preferred investment of $38.6 million is collateralized by the Columbus Portfolio I Properties, bears interest at 11.25%, with a minimum monthly pay rate of 4.00% with any shortfall accrued to principal and has a mandatory redemption date of December 1, 2032. The second preferred investment of $51.4 million is collateralized by the Columbus Portfolio II Properties, bears interest at 11.25%, with a minimum monthly pay rate of 4.00% with any shortfall accrued to principal, and has a mandatory redemption date of December 1, 2027. As of September 30, 2025, the aggregate unpaid interest included in the outstanding balance of the Columbus Preferred Investments was $16.2 million. Furthermore, the Columbus Preferred Investments are subordinate to the nine senior mortgage loans.

Because the Columbus Preferred Investments have mandatory redemption dates, the Columbus Joint Venture treats them as financial liabilities and includes them in mortgages and loans payable on its condensed balance sheets. The Company's Sponsor (the "Guarantor") has fully guaranteed the nine senior mortgage loans and the Columbus Preferred Investments (the "Debt Guarantee"). Each of the members of the Columbus Joint Venture have agreed to reimburse the Guarantor for their pro rata share of any balance that becomes due under the Debt Guarantee, of which the Company's share is up to 19%. The Company has determined that the fair value of the Debt Guarantee is immaterial.

 

[**Table of Contents**](#toc)

 

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

 

*Columbus Joint Venture Financial Information*

The following table represents the condensed statements of operations for the Columbus Joint Venture:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended<br> September 30,** | **For the Three Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenues | $11889 | $11239 | $34769 | $32869 |
| Property operating expenses | 5895 | 5347 | 17191 | 15610 |
| General and administrative expense | 53 | 94 | 260 | 273 |
| Depreciation and amortization | 3351 | 3169 | 9917 | 9272 |
| Operating income | 2590 | 2629 | 7401 | 7714 |
| Interest expense and other, net | (7202) | (7524) | (21383) | (21784) |
| Net loss | $(4612) | $(4895) | $(13982) | $(14070) |
| Company's share of net loss (19.0%) | $(876) | $(930) | $(2657) | $(2674) |
| Additional depreciation and amortization expense <sup>(1)</sup> | (15) | (15) | (44) | (44) |
| Company's loss from investment | $(891) | $(945) | $(2701) | $(2718) |

---

(1) Additional depreciation and amortization expense relates to
the amortization of the difference between the cost of the interest in the Columbus Joint Venture and the amount of the underlying equity
in net assets of the Columbus Joint Venture.

The following table represents the condensed balance sheets for the Columbus Joint Venture:

---

| | | |
|:---|:---|:---|
|  | **As of**<br>**September 30,<br> 2025** | **As of**<br>**December 31,<br> 2024** |
| Investment property, net | $443884 | $447743 |
| Cash and restricted cash | 17894 | 25664 |
| Other assets | 1130 | 783 |
| Total assets | $462908 | $474190 |
| Mortgages and loans payable, net | $399821 | $395702 |
| Other liabilities | 11183 | 12676 |
| Members' equity | 51904 | 65812 |
| Total liabilities and members' equity | $462908 | $474190 |

---

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

**5.** **Marketable Securities, Derivative Financial Instruments, Fair Value Measurements and Notes Payable** 

***Marketable Securities***

The following is a summary of the Company's available for sale securities:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of September 30, 2025** | **As of September 30, 2025** | **As of September 30, 2025** | **As of September 30, 2025** |
|  | **Adjusted Cost** | **Gross Unrealized Gains** | **Gross Unrealized Losses** | **Fair Value** |
| **<u>Marketable Securities:</u>** | | | | |
| *<u>Equity securities:</u>* |  |  |  |  |
| Common and Preferred Equity Securities | $4198 | $421 | $(85) | $4534 |
| Simon OP Units | 18336 | 19244 | - | 37580 |
|  | 22534 | 19665 | (85) | 42114 |
| *<u>Debt securities:</u>* |  |  |  |  |
| Corporate Bonds | 1009 | 53 | - | 1062 |
| Total | $23543 | $19718 | $(85) | $43176 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Adjusted Cost** | **Gross Unrealized Gains** | **Gross Unrealized Losses** | **Fair Value** |
| **<u>Marketable Securities:</u>** | | | | |
| *<u>Equity securities:</u>* |  |  |  |  |
| Common and Preferred Equity Securities | $5598 | $271 | $(173) | $5696 |
| Simon OP Units | 18336 | 16148 | - | 34484 |
| Total | $23934 | $16419 | $(173) | $40180 |

---

As of both September 30, 2025 and December 31, 2024, the Company held 200,247 Simon OP Units. Subject to various conditions, the Simon OP Units may be exchanged for cash or a similar number of shares of Simon Inc.'s common stock ("Simon Stock"). Accordingly, the Simon OP Units are valued based on the closing price of Simon Stock, which was $187.67 per share and $169.02 per share as of September 30, 2025 and 2024, respectively. Additionally, the closing price of Simon Stock was $172.21 per share as of December 31, 2024.

***Derivative Financial Instruments***

The Company enters into interest rate cap contracts in order to reduce the effect of interest rate fluctuations on certain of its variable rate debt. The Company is exposed to credit risk in the event of non-performance by the counterparty to these financial instruments. Management believes the risk of loss due to non-performance to be minimal.

The Company accounts for interest rate cap contracts as economic hedges, marking these contracts to market, taking into account present interest rates compared to the contracted fixed rate over the life of the contract and recording the unrealized gain or loss on the interest rate cap contracts on the consolidated statements of operations. See Note 6.

***Fair Value Measurements***

 ****

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs.

The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value:

● Level 1 – Quoted prices in active markets for identical assets or liabilities.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

● Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

● Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

Marketable securities, available for sale, and derivative financial instruments measured at fair value on a recurring basis as of the dates indicated are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Fair Value Measurement Using** | **Fair Value Measurement Using** | **Fair Value Measurement Using** | |
| <br>**As of September 30, 2025** | **Level 1** | **Level 2** | **Level 3** |<br>**Total** |
| **<u>Marketable Securities:</u>** | | | | |
| Common and Preferred Equity Securities | $1820 | $2714 | $- | $4534 |
| Simon OP Units | - | 37580 | - | 37580 |
| Corporate Bonds | - | 1062 | - | 1062 |
| Total | $1820 | $41356 | $- | $43176 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Fair Value Measurement Using** | **Fair Value Measurement Using** | **Fair Value Measurement Using** | |
| <br>**As of December 31, 2024** | **Level 1** | **Level 2** | **Level 3** |<br>**Total** |
| **<u>Marketable Securities:</u>** | | | | |
| Common and Preferred Equity Securities | $1669 | $4027 | $- | $5696 |
| Simon OP Units | - | 34484 | - | 34484 |
| Total | $1669 | $38511 | $- | $40180 |

---

The fair values of the Company's common equity securities are measured using readily quoted prices for these investments which are listed for trade on active markets. The fair values of the Company's corporate bonds and preferred equity securities are measured using readily available quoted prices for these securities; however, the markets for these securities are not active. Additionally, as noted and disclosed above, the Simon OP Units are ultimately exchangeable for cash or similar number of shares of Simon Stock, therefore the Company uses the quoted market price of Simon Stock to measure the fair value of the Simon OP units.

As of September 30, 2025, the Company has not recognized an allowance for expected credit losses related to debt securities as the Company has not identified any unrealized losses for these investments attributable to credit factors. The Company's unrealized loss on investments in debt securities was primarily caused by changes in interest rates. The Company does not currently intend to sell these investments and it is not more likely than not that the Company will be required to sell these investments before recovery of their amortized cost basis.

The following table summarizes the estimated fair value of the Company's investments in debt securities with stated contractual maturity dates, accounted for as available-for-sale securities and classified by the contractual maturity date of the securities:

---

| | |
|:---|:---|
|  | **As of**<br>**September 30,<br> 2025** |
| Due in 1 year | $- |
| Due in 1 year through 5 years |  |
| Due in 5 years through 10 years |  |
| Due after 10 years | 1062 |
| Total | $1062 |

---

The Company did not have any other significant financial assets or liabilities, which would require revised valuations that are recognized at fair value.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

***Fair Value of Financial Instruments***

 ****

The carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, restricted cash, other assets and accounts payable, accrued expenses and other liabilities approximate their fair values because of the short maturity of these instruments.

The carrying amounts and estimated fair values of the Company's mortgage debt (amounts in millions) are summarized as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of September 30, 2025** | **As of September 30, 2025** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Carrying<br> Amount** | **Estimated<br> Fair Value** | **Carrying<br> Amount** | **Estimated<br> Fair Value** |
| Mortgages payable, net | $218.8 | $220.3 | $221.3 | $221.0 |
| Mortgages payable, net included in liabilities held for sale | $- | $- | $39.3 | $39.3 |

---

The fair values of the outstanding principal of the mortgages payable were determined by discounting the future contractual interest and principal payments by estimated current market interest rates. The aggregate outstanding principal of two mortgage loans (the "Exterior Street Loans") attributable to the Exterior Street Project were included in liabilities associated with assets held for sale on the consolidated balance sheet as of December 31, 2024 (see Note 6) and as of that date, their aggregate estimated fair values approximated their aggregate carrying value because they bore interest at a floating rate.

 **

***Notes Payable***

 **

*Margin Loan*

The Company has access to a margin loan (the "Margin Loan") from a financial institution that holds custody of certain of the Company's marketable securities. The Margin Loan, which is due on demand, bears interest at SOFR plus 0.85% (4.98% as of September 30, 2025) and is collateralized by the marketable securities in the Company's account. The amounts available to the Company under the Margin Loan are at the discretion of the financial institution and not limited to the amount of collateral in its account. There were no amounts outstanding under this Margin Loan as of both September 30, 2025 and December 31, 2024.

*Line of Credit*

The Company has a non-revolving credit facility (the "Line of Credit") with a financial institution that provides for borrowings up to a maximum of $20.0 million, subject to a 40% loan-to-value ratio based on the fair value of the underlying collateral, which matures on November 30, 2026 and bears interest at SOFR plus 1.35% (5.48% as of September 30, 2025). The Line of Credit is collateralized by an aggregate of 200,247 of Simon OP Units. As of September 30, 2025, the amount of borrowings available to be drawn under the Line of Credit was $15.0 million. No amounts were outstanding under the Line of Credit as of both September 30, 2025 and December 31, 2024.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

**6.** **Mortgages Payable, Net** 

Mortgages payable, net consists of the following:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Interest Rate** | **Weighted Average Interest Rate for the Nine Months Ended September 30, 2025** | **Maturity Date** | **Amount Due at Maturity** | **As of<br> September 30, 2025** | **As of<br> December 31, 2024** |
| Gantry Park Loan | 6.30% | 6.30% | February 2030 | $64860 | $66744 | $- |
| Gantry Park Mortgage Loan | (Repaid in full) |  |  |  |  | 65184 |
| Moxy Senior Loan | SOFR + 3.25%<br> (floor of 6.50%) | 7.92% | September 2028 | 124700 | 124700 | 108471 |
| Moxy Junior Loan | SOFR + 7.75% (floor of 11.00%) | 12.69% | September 2028 | 30960 | 30960 | 30875 |
| Santa Monica Loan | (Extinguished) |  |  | - | - | 19476 |
| Total mortgages payable |  | 8.10% |  | $220520 | 222404 | 224006 |
| Less: Deferred financing costs |  |  |  |  | (3633) | (2754) |
| Total mortgages payable, net |  |  |  |  | $218771 | $221252 |

---

One-month SOFR as of September 30, 2025 and December 31, 2024 was 4.13% and 4.33%, respectively. The Company's loans are secured by the indicated real estate/investment and are non-recourse to the Company, unless otherwise indicated.

***Gantry Park Loans***

On November 19, 2014, the 2<sup>nd</sup> Street Joint Venture entered into a $74.5 million non-recourse mortgage loan (the "Gantry Park Mortgage Loan"). The Gantry Park Mortgage Loan had a 10-year term with an initial maturity date of November 19, 2024, bore interest at 4.48%, and required monthly interest-only payments for the first three years and monthly principal and interest payments pursuant to a 30-year amortization schedule thereafter. The Gantry Park Mortgage Loan was collateralized by Gantry Park Landing. On November 19, 2024 the maturity date of the Gantry Park Mortgage Loan was extended to January 28, 2025.

On January 28, 2025, the 2<sup>nd</sup> Street Joint Venture entered into a $67.2 million non-recourse mortgage loan (the "Gantry Park Loan") collateralized by Gantry Park Landing with a maturity date of February 7, 2030, which bears interest at a fixed rate of 6.30%, requires monthly principal and interest payments pursuant to a 30-year amortization schedule for the first three years and interest-only payments thereafter through its maturity. A substantial portion of the proceeds received at the closing of the Gantry Park Loan were used to repay in full the Gantry Park Mortgage Loan.

 ****

***Moxy Mortgage Loans***

On November 29, 2023, the Company entered into a senior mortgage loan facility (the "Moxy Senior Loan") with an unrelated third party providing for up to $110.0 million. At closing, $106.1 million of proceeds were advanced under the Moxy Senior Loan and the remaining availability of $3.9 million could only be drawn to cover operating losses, subject to various conditions. The Moxy Senior Loan bore interest at SOFR plus 4.00%, subject to a 7.50% floor, and was scheduled to mature on December 1, 2026, with two one-year extension options subject to the satisfaction of certain conditions. As of December 31, 2024, the outstanding principal balance of the Moxy Senior Loan was $108.5 million and its remaining availability was $1.5 million.

Simultaneously on November 29, 2023, the Company also entered into a junior mortgage loan facility (the "Moxy Junior Loan" and together with the Moxy Senior Loan, the "Moxy Mortgage Loans") with an unrelated third party providing for up to $31.3 million. At closing, $30.2 million of proceeds were advanced under the Moxy Junior Loan and the remaining availability of $1.1 million could only be drawn for operating losses, subject to various conditions. The Moxy Junior Loan bore interest at SOFR plus 8.75%, subject to a 12.25% floor, and was scheduled to mature on December 1, 2026, with two one-year extension options subject to the satisfaction of certain conditions. As of December 31, 2024, the outstanding principal balance of the Moxy Junior Loan was $30.9 million and its remaining availability was $0.4 million.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

The Moxy Mortgage Loans require monthly interest-only payments through their maturity dates and are collateralized by the Lower East Side Moxy Hotel, however, the Moxy Junior Loan is subordinate to the Moxy Senior Loan. The aggregate proceeds of $130.0 million advanced at the closing of the Moxy Mortgage Loans were used to repay in full existing construction mortgage indebtedness, which was collateralized by the Lower East Side Moxy Hotel.

On August 15, 2025, the Moxy Senior Loan was amended to increase its availability by $14.7 million providing up to $124.7 million, its maturity was extended to September 15, 2028 and its interest rate was prospectively reduced to SOFR plus 3.25%, subject to a 6.50% floor. As of September 30, 2025, the Moxy Senior Loan was fully funded and its outstanding principal balance was $124.7 million.

Simultaneously, on August 15, 2025, the Moxy Junior Loan was also amended pursuant to which its maturity was extended to September 15, 2028 and its interest rate was prospectively reduced to SOFR plus 7.75%, subject to a 11.00% floor. As of September 30, 2025, the outstanding principal balance of the Moxy Junior Loan was $31.0 million and its remaining availability was $0.3 million.

Pursuant to the terms of the Moxy Mortgage Loans, the Company was required to enter into two interest rate cap contracts with an aggregate notional amount equal to the total maximum amounts then available under the Moxy Senior Loan and the Moxy Junior Loan for as long as the Moxy Mortgage Loans remain outstanding.

On November 29, 2023, the Company entered into two interest rate cap agreements with notional amounts of $110.0 million and $31.3 million pursuant to which the SOFR rate was capped at 5.50% through June 1, 2025 and December 1, 2024 for the Moxy Senior Loan and the Moxy Junior Loan, respectively. On May 30, 2025, the Company restructured the interest rate cap agreement for the Moxy Senior Loan with a notional amount of $110.0 million pursuant to which the SOFR rate was capped at 5.50% through June 1, 2026. On August 15, 2025, in connection with the amendment of the Moxy Senior Loan, the Company restructured the interest rate cap agreement for the Moxy Senior Loan to increase the notional amount by $14.7 million to $124.7 million pursuant to which the SOFR rate is capped at 5.50% through June 1, 2026. On November 22, 2024, the Company restructured the interest rate cap agreement for the Moxy Junior Loan with a notional amount of $31.3 million pursuant to which the SOFR rate is capped at 5.50% through December 1, 2025.

***Exterior Street Loans***

On March 29, 2019, the Company obtained a $35.0 million loan (the "Exterior Street Loan") from a financial institution which, commencing on October 10, 2020, bore interest at LIBOR plus 2.25% through November 24, 2022. On December 21, 2021, the loan agreement was amended to provide an additional $7.0 million loan (the "Exterior Street Supplemental Loan) which bore interest at LIBOR plus 2.50% through November 24, 2022. The Exterior Street Loan and the Exterior Street Supplemental Loan are collectively referred to as the Exterior Street Loans. The Exterior Street Loans required monthly interest-only payments with the outstanding principal balances due in full at their maturity date. The Exterior Street Loans were collateralized by the Exterior Street Project.

On November 22, 2022, the Company and the financial institution entered into the first amendment to the Exterior Street Loans pursuant to which the interest rate on the Exterior Street Loans was adjusted to SOFR plus 2.60% and their maturity dates were extended to November 24, 2023. On October 31, 2023, the Company and the financial institution entered into the second amendment to the Exterior Street Loans pursuant to which the interest rate on the Exterior Street Loans was adjusted to SOFR plus 2.85% and their maturity dates were extended to November 24, 2024. On November 22, 2024, the Company and the financial institution entered into the fourth amendment to the Exterior Street Loans pursuant to which the Company made a principal payment of $2.0 million on the Exterior Street Loans, their interest rates were adjusted to SOFR plus 3.00% and their maturity dates were further extended to August 22, 2025.

During the fourth quarter of 2024, the Company entered into the Exterior Street Project Agreement providing for the sale of the Exterior Street Project to the Exterior Street Buyers. Additionally, during the fourth quarter of 2024, the Exterior Street Project met the criteria to be classified as held for sale and therefore, it and its other assets as well as its associated liabilities (including the Exterior Street Loans) were classified as held for sale on the consolidated balance sheets as of December 31, 2024.

On July 18, 2025, the Company completed the disposition of the Exterior Street Project pursuant to the terms of the Exterior Street Project Agreement. In connection with the disposition of the Exterior Street Project, the Company repaid in full the existing outstanding mortgage indebtedness of $40.0 million secured by the Exterior Street Project. See Note 3 for additional information.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

***Santa Monica Loan***

On June 30, 2022, the Santa Monica Joint Venture obtained the Santa Monica Loan, a non-recourse loan of up to $33.1 million which initially bore interest at SOFR + 3.5%. The Santa Monica Loan required monthly interest-only payments with the outstanding principal balance due at its maturity date and was previously collateralized by a promissory note, which was issued by the Santa Monica Joint Venture. During the first quarter of 2023, the Santa Monica Joint Venture received a $14.0 million principal paydown on the promissory note, of which it used $11.3 million to make a principal paydown on the Santa Monica Loan, which reduced its outstanding balance to $21.5 million. The Santa Monica Loan was initially scheduled to mature on December 30, 2023, however, on September 5, 2023, the Santa Monica Joint Venture exercised an option to extend its maturity date to February 29, 2024.

In connection with this extension, the Santa Monica Joint Venture made an additional principal paydown of $2.1 million, which reduced the outstanding balance of the Santa Monica Loan to $19.5 million. Additionally, the Santa Monica Joint Venture funded $0.9 million into a cash collateral reserve account to cover the interest payments through February 29, 2024. In connection with the transfer of ownership of the Santa Monica Project to the Santa Monica Joint Venture on December 29, 2023, the Santa Monica Loan was modified to substitute the Santa Monica Project as the underlying collateral and the maturity date was further extended to August 1, 2024. Subsequently in March 2024, the Santa Monica Loan was again modified pursuant to which the interest rate was changed to SOFR + 4.5%, subject to a floor of 7.5%, the maturity date was changed to August 31, 2024 and the interest reserve was replenished to cover the payments due through August 31, 2024. On September 5, 2024, the maturity date of the Santa Monica Loan was further extended to October 15, 2024.

On October 15, 2024, the Santa Monica Loan matured and it was not repaid, which constituted an event of default and therefore, it was due on demand. On October 30, 2024, the lender issued a formal notice of default and on October 31, 2024, the Santa Monica Joint Venture notified the lender of its intent to transfer ownership of the underlying collateral, the Santa Monica Project, to the lender via a deed-in-lieu of foreclosure transaction, pursuant to the terms of the loan agreement.

Although the lender did not formally charge the Santa Monica Joint Venture interest on the Santa Monica Loan at its default rate of 18%, effective October 15, 2024 the Santa Monica Joint Venture commenced accruing interest expense at the default rate pursuant to the terms of the loan agreement.

On June 18, 2025, the Santa Monica Joint Venture completed the transfer of the ownership of Santa Monica Project to the lender via a deed-in-lieu of foreclosure transaction. Upon consummation of the transfer of ownership of the Santa Monica Project, the lender assumed the risks and rewards of ownership and took legal title and physical possession of the Santa Monica Project and assumed all related liabilities, including the Santa Monica Loan of $19.5 million and its accrued and unpaid interest of $1.8 million, and released the Santa Monica Joint Venture of any claims against the liabilities assumed. See Note 3 for additional information.

As of December 31, 2024, the outstanding principal balance of the Santa Monica Loan was $19.5 million and its accrued but unpaid interest expense was $0.8 million, which was included in accounts payable, accrued expenses and other liabilities on the consolidated balance sheet.

The following table shows the contractually scheduled principal maturities of the Company's mortgage debt during the next five years and thereafter as of September 30, 2025:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2025** | **2026** | **2027** | **2028** | **2029** | **Thereafter** | **Total** |
| Principal maturities | $185 | $761 | $811 | $155787 | $- | $64860 | $222404 |
| Less: Deferred financing costs |  |  |  |  |  |  | (3633) |
| Total principal maturities, net |  |  |  |  |  |  | $218771 |

---

Certain of the Company's debt agreements require the maintenance of certain ratios, including debt service coverage. As of September 30, 2025, the Company was in compliance with all of its financial debt covenants. Additionally, certain of the Company's mortgages payable also contain clauses providing for prepayment penalties.

The Company has no additional significant maturities of mortgage debt over the next 12 months.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

**7.** **Equity** 

***Distributions on Common Shares***

On November 10, 2023, the Board of Directors determined to suspend regular quarterly distributions. Until distributions on common shares are brought current to at least an annualized rate of 7.0% assuming a purchase price of $10.00 per share, no distributions may be declared on the SLP Units. Any future distributions on the SLP Units will always be subordinated until stockholders receive a stated preferred return.

Future distributions, if any, declared will be at the discretion of the Board of Directors based on their analysis of the Company's performance over the previous periods and expectations of performance for future periods. The Board of Directors will consider various factors in its determination, including but not limited to, the sources and availability of capital, operating and interest expenses, the Company's ability to refinance near-term debt, as well as the IRS's annual distribution requirement that REITs distribute no less than 90% of their taxable income. The Company cannot assure that any future distributions will be made or that it will maintain any particular level of distributions that it has previously established or may establish.

 ****

***SRP***

The Company's share repurchase program, as amended from time to time (the "SRP") by the Board of Directors, may provide its stockholders with limited, interim liquidity by enabling them to sell their Common Shares back to the Company, subject to various restrictions.

The Company's SRP currently provides for redemption requests to be submitted in connection with either a stockholder's death or certain hardships and the price for all such purchases has been set at the Company's estimated net asset value per Common Share ("NAV per Share") as of the date of actual redemption. The Company's estimated NAV per Share is determined by the Board of Directors and reported by it from time to time. Requests for redemptions in connection with a stockholder's death must be submitted and received by the Company within one year of the stockholder's date of death to be eligible for consideration.

Additionally, the Board of Directors has established that on an annual basis the Company will not redeem in excess of 1.0% and 0.5% of the number of Common Shares outstanding as of the end of the preceding year for either death redemptions or hardship redemptions, respectively. Additionally, eligible redemption requests are generally expected to be processed on a quarterly basis and will be subject to proration if either type of redemption requests exceeds the annual limitations established by the Board of Directors. Furthermore, the Board of Directors may, at their sole discretion, amend or suspend the SRP at any time without any notice to stockholders.

For the nine months ended September 30, 2025, the Company repurchased 240,352 Common Shares at a weighted average price per share of $11.22. For the nine months ended September 30, 2024, the Company repurchased 243,754 Common Shares at a weighted average price per share of $11.88.

***Net Earnings Per Share***

 ****

Basic net earnings per share is calculated by dividing net income attributable to common shareholders by the weighted-average number of shares of common stock outstanding during the applicable period. Dilutive income per share includes the potentially dilutive effect, if any, which would occur if the Company's outstanding options to purchase its common stock were exercised. For all periods presented dilutive net income per share is equivalent to basic net income per share.

**8.** **Related Party Transactions** 

The Company has various agreements, including an advisory agreement, with the Advisor and its affiliates to pay certain fees in exchange for services performed by these entities and other related parties. The Company's ability to secure financing and subsequent real estate operations are dependent upon its Advisor and its affiliates to perform such services as provided in these agreements.

During the first quarter of 2024, the Advisor agreed to allow the Company to temporarily defer the payment of asset management fees. As of December 31, 2024, the Company owed the Advisor and its affiliated entities $3.0 million, which is included in accounts payable, accrued expenses and other liabilities on the consolidated balance sheet. During the third quarter of 2025, the Company paid the advisor the asset management fees that had been previously deferred and resumed timely payments of quarterly asset management fees payable to the Advisor.

[**Table of Contents**](#toc)

**LIGHTSTONE VALUE PLUS REIT I, INC. AND SUBSIDIARIES**

**Notes to Consolidated Financial Statements (Unaudited)**

**(Dollar amounts in thousands, except per share/unit data and where indicated in millions)**

The following table represents the fees incurred associated with the services provided by the Company's Advisor and its affiliates:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended<br> September 30,** | **Three Months Ended<br> September 30,** | **Nine Months Ended<br> September 30,** | **Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Asset management fees (general and administrative costs) | $480 | $498 | $1455 | $1508 |
| Property management fees (property operating expenses) | 80 | 75 | 238 | 230 |
| Development fees and cost reimbursement<sup>(1)</sup> | 26 | 11 | 118 | 32 |
| Total | $586 | $584 | $1811 | $1770 |

---

(1) Development fees and the reimbursement of development-related costs that the Company pays to the Advisor and its affiliates are capitalized and are included in the carrying value of the associated development project which are classified as development projects on the consolidated balance sheets until construction is substantially completed. Once construction is substantially completed these amounts are recorded as property operating expenses.

See Notes 3 and 4 for other related party transactions.

The advisory agreement has a one-year term and is renewable for an unlimited number of successive one-year periods upon the mutual consent of the Advisor and the Company's independent directors. Payments to the Advisor or its affiliates may include asset acquisition fees and the reimbursement of acquisition-related expenses, development fees and the reimbursement of development-related costs, financing coordination fees, asset management fees or asset management participation, and construction management fees. The Company may also reimburse the Advisor and its affiliates for actual expenses it incurs for administrative and other services provided for it. In the event of a liquidation of the Company's assets, it may pay the Advisor or its affiliates disposition commissions.

In connection with the Company's Offering, Lightstone SLP, LLC, an affiliate of the Company's Sponsor, purchased SLP Units in the Operating Partnership for an aggregate of $30.0 million. These SLP Units, the purchase price of which will be repaid only after stockholders receive a stated preferred return and their net investment, may entitle Lightstone SLP, LLC to a portion of any regular distributions made by the Operating Partnership.

No distributions were declared and paid on the SLP Units during the nine months ended September 30, 2025 and 2024.

**9.** **Commitments and Contingencies** 

***Legal Proceedings***

From time to time in the ordinary course of business, Lightstone REIT I may become subject to legal proceedings, claims or disputes.

Various claims have been asserted against the 2<sup>nd</sup> Street Joint Venture, including rents at Gantry Park Landing that have been in excess of the lawfully allowable amounts. While any dispute has an element of uncertainty, the 2<sup>nd</sup> Street Joint Venture currently believes that the likelihood of an unfavorable outcome with respect to these matters is remote and therefore, no provision for loss has been recorded in connection therewith.

Other than the aforementioned matter, the Company is not a party to any material pending legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on its results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss.

[**Table of Contents**](#toc)

**PART I. FINANCIAL INFORMATION, CONTINUED:**

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

The following discussion and analysis should be read in conjunction with the accompanying consolidated financial statements of Lightstone Value Plus REIT I, Inc. and Subsidiaries and the notes thereto. As used herein, the terms "we," "our" and "us" refer to Lightstone Value Plus REIT I, Inc., a Maryland corporation, and, as required by context, Lightstone Value Plus REIT, L.P. and its wholly owned subsidiaries, which we collectively refer to as "the Operating Partnership." Dollar amounts are presented in thousands, except per share data, revenue per available room ("RevPAR"), average daily rate ("ADR"), annualized revenue per square foot and where indicated in millions.

**Forward-Looking Statements**

Certain statements in this Quarterly Report on Form 10-Q constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These forward-looking statements include discussion and analysis of the financial condition of Lightstone Value Plus REIT I, Inc. and our subsidiaries (which may be referred to herein as the "Company," "we," "us" or "our"), including our ability to make accretive real estate or real estate-related investments, rent space on favorable terms, to address our debt maturities and to fund our liquidity requirements, to sell our assets when we believe advantageous to achieve our investment objectives, our anticipated capital expenditures, the amount and timing of anticipated future cash distributions to our stockholders, the estimated net asset value per share of our common stock ("NAV per Share"), and other matters. Words such as "may," "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "would," "could," "should" and variations of these words and similar expressions are intended to identify forward-looking statements.

These forward-looking statements are not historical facts but reflect the intent, belief or current expectations of our management based on their knowledge and understanding of the business and industry, the economy and other future conditions. These statements are not guarantees of future performance, and we caution stockholders not to place undue reliance on forward-looking statements. Actual results may differ materially from those expressed or forecasted in the forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to the factors described below:

● market and economic challenges experienced by the United States ("U.S.") and global economies or real estate industry as a whole and the local economic conditions and regulatory matters in the markets in which our investments are located. Additionally, our business and financial performance may be adversely affected by current and future economic and other conditions; such as inflation, tariffs, recession, political upheaval or uncertainty, terrorism and acts of war, natural and man-made disasters, cybercrime, and outbreaks of contagious diseases;

● the availability of cash flow from operating activities for distributions, if required to maintain our status as a real estate investment trust ("REIT");

● conflicts of interest arising out of our relationships with our advisor and its affiliates;

● our ability to retain our executive officers and other key individuals who provide advisory, property management and property management oversight services to us;

● our level of debt and the terms and limitations imposed on us by our debt agreements;

● our ability to obtain construction financing, which could adversely impact our ability to ultimately commence and/or complete construction as planned, on budget or at all for our development projects;

● the availability of credit generally, and any failure to obtain debt financing at favorable terms or a failure to satisfy the conditions and requirements of that debt;

● our ability to make accretive investments;

● our ability to diversify our portfolio of assets;

● changes in market factors that could impact our rental rates and operating costs;

● our ability to secure leases at favorable rental rates;

● our ability to sell our assets at a price and on a timeline consistent with our investment objectives;

● impairment charges;

● unfavorable changes in laws or regulations impacting our business, our assets or our key relationships; and

● factors that could affect our ability to qualify as a REIT.

[**Table of Contents**](#toc)

**Cautionary Note**

The representations, warranties, and covenants made by us in any agreement filed as an exhibit to this Quarterly Report on Form 10-Q are made solely for the benefit of the parties to the agreement, including, in some cases, for the purpose of allocating risk among the parties to the agreement, and should not be deemed to be representations, warranties, or covenants to or with any other parties. Moreover, these representations, warranties, or covenants should not be relied upon as accurately describing or reflecting the current state of our affairs.

**General Description of Business and Structure**

Lightstone Value Plus REIT I, Inc. ("Lightstone REIT I"), is a Maryland corporation formed on June 8, 2004, which has elected to be taxed and qualify as a real estate investment trust ("REIT") for United States ("U.S.") federal income tax purposes. Lightstone REIT I was formed primarily for the purpose of engaging in the business of investing in and owning commercial and multifamily residential real estate properties and making other real estate-related investments located throughout the U.S.

Lightstone REIT I is structured as an umbrella partnership REIT, or UPREIT, and substantially all of our current and future business is and will be conducted through Lightstone Value Plus REIT, L.P. (the "Operating Partnership"), a Delaware limited partnership formed on July 12, 2004. As of September 30, 2025, Lightstone REIT I held a 98% general partnership interest in the Operating Partnership's common units ("Common Units").

Lightstone REIT I, together with the Operating Partnership and its subsidiaries are collectively referred to as the "Company" and the use of "we," "our," "us" or similar pronouns refers to Lightstone REIT I, its Operating Partnership or the Company as required by the context in which such pronoun is used.

Through our Operating Partnership, we own, operate and develop commercial and multifamily residential properties and make other real estate-related investments, principally in the U.S. Our real estate investments are held by us alone or jointly with other parties. We may also originate or acquire mortgage loans secured by real estate. Although most of our investments are of these types, we may invest in whatever types of real estate or real estate-related investments that we believe are in our best interests. Since our inception, we have owned and managed various commercial and multifamily residential properties located throughout the U.S. We evaluate all of our real estate investments as one operating segment. We currently intend to hold our real estate investments until such time as we determine that a sale or other disposition appears to be advantageous to achieve our investment objectives or until it appears that the objectives will not be met.

As of September 30, 2025, we (i) have ownership interests in and consolidate two operating properties and one development project and (ii) have ownership interests through two unconsolidated joint ventures in a portfolio of nine multifamily residential properties (the "Columbus Portfolio") located in the Columbus, Ohio metropolitan area and a portfolio of five limited-service hotel properties (the "Hotel JV Portfolio").

With respect to our consolidated operating properties, we wholly own a 303-room Marriott branded hotel (the "Lower East Side Moxy Hotel"), located in the Lower East Side neighborhood in the Manhattan borough of New York City, which we developed, constructed and opened on October 27, 2022 and have a 59.2% majority ownership interest in 50-01 2<sup>nd</sup> Street Associates LLC (the "2<sup>nd</sup> Street Joint Venture"), a joint venture between us and a related party, which developed, constructed and owns a 199-unit luxury multifamily residential property ("Gantry Park Landing"), located in the Long Island City neighborhood in the Queens borough of New York City.

With respect to our consolidated development project, we wholly owned three land parcels located at 355 & 399 Exterior Street in the Mott Haven neighborhood in the Bronx borough of New York City, which we acquired for the development of a mixed-use multifamily residential and commercial retail project (the "Exterior Street Project"). On July 18, 2025, we disposed of the Exterior Street Project. See Notes 3 and 6 of the Notes to Consolidated Financial Statements for additional information.

With respect to our unconsolidated properties, we hold a 19% joint venture ownership interest in Columbus Portfolio Member LLC (the "Columbus Joint Venture"), which owns the Columbus Portfolio and we hold a 2.5% joint venture ownership interest in LVP Holdco JV LLC (the "Hotel Joint Venture"), which owns the Hotel JV Portfolio. We account for our 19% joint venture ownership interest in the Columbus Joint Venture under the equity method of accounting and we account for our 2.5% joint venture ownership interest in the Hotel Joint Venture using a measurement alternative pursuant to which our investment is measured at cost, adjusted for observable price changes and impairments, if any. Both the Columbus Joint Venture and the Hotel Joint Venture are between us and related parties. Our investment in the Hotel Joint Venture is classified as investment in related party joint venture on our consolidated balance sheet.

[**Table of Contents**](#toc)

Our advisor is Lightstone Value Plus REIT, LLC (the "Advisor"), which is majority owned by David Lichtenstein. On July 6, 2004, the Advisor contributed $2 to the Operating Partnership in exchange for 200 Common Units. Our Advisor also owns 20,000 shares of our common stock ("Common Shares") which were issued on July 6, 2004 for $200, or $10.00 per share. Mr. Lichtenstein also is the majority owner of the equity interests of The Lightstone Group, LLC (the "Sponsor"), which served as our sponsor during our initial public offering (the "Offering"), which terminated on October 10, 2008. Our Advisor, pursuant to the terms of an advisory agreement, together with our board of directors (the "Board of Directors"), is primarily responsible for making investment decisions on our behalf and managing our day-to-day operations. Through his ownership and control of the Sponsor, Mr. Lichtenstein is the indirect owner and manager of Lightstone SLP, LLC, a Delaware limited liability company, which owns an aggregate of $30.0 million of special general partner interests ("SLP Units") in the Operating Partnership, which were purchased, at a cost of $100,000 per unit in connection with our Offering. Mr. Lichtenstein also acts as our Chairman and Chief Executive Officer. As a result, he exerts influence over but does not control Lightstone REIT I or the Operating Partnership.

We have no employees. We are dependent on the Advisor and certain affiliates of our Sponsor for performing a full range of services that are essential to us, including asset management, property management (excluding our hospitality property, which is managed by unrelated third-party property managers) and acquisition, disposition and financing activities, and other general administrative responsibilities; such as tax, accounting, legal information technology and investor relations. If the Advisor and certain affiliates of our Sponsor are unable to provide these services to us, we would be required to provide the services ourselves or obtain the services from other parties.

Our Common Shares are not currently listed on a national securities exchange. We may seek to list our Common Shares for trading on a national securities exchange only if a majority of our independent directors believe listing them would be in the best interest of our stockholders. However, we do not intend to list our Common Shares at this time. We do not anticipate that there would be any active market for our Common Shares until they are listed for trading.

**Concentration of Credit Risk** 

As of September 30, 2025 and December 31, 2024, we had cash deposited in certain financial institutions in excess of U.S. federally insured levels. We regularly monitor the financial stability of these financial institutions and believe that we are not exposed to any significant credit risk with respect to our cash and cash equivalents or restricted cash.

**Current Environment**

Our operating results and financial condition are substantially impacted by the overall health of local, U.S. national and global economies and may be influenced by market and other challenges. Additionally, our business and financial performance may be adversely affected by current and future economic and other conditions; including, but not limited to, availability or terms of financings, financial markets volatility and banking failures, political upheaval or uncertainty, natural and man-made disasters, terrorism and acts of war, unfavorable changes in laws, ordinances and regulations, outbreaks of contagious diseases, cybercrime, technological advances and challenges, such as the use and impact of artificial intelligence and machine learning, loss of key relationships, inflation, tariffs and recession.

Our overall performance depends in part on worldwide economic and geopolitical conditions and their impacts on consumer behavior. Worsening economic conditions, increases in costs due to inflation, tariffs, higher interest rates, labor and supply chain challenges and other changes in economic conditions could adversely affect our future results from operations and our financial condition.

**Owned and Consolidated Real Estate Properties:**

As of September 30, 2025, we (i) have ownership interests in and consolidate two operating properties (Lower East Side Moxy Hotel and Gantry Park Landing) and (ii) have ownership interests through two unconsolidated joint ventures (Columbus Joint Venture and Hotel Joint Venture) in the Columbus Portfolio, a portfolio consisting of nine multifamily residential properties, and the Hotel JV Portfolio, a portfolio consisting of five limited-service hotel properties.

[**Table of Contents**](#toc)

**Consolidated Properties**

***Lower East Side Moxy Hotel***

We wholly own the Lower East Side Moxy Hotel, a 303-room Marriott branded hotel located in the Lower East Side neighborhood in the Manhattan borough of New York City, which we developed, constructed and opened on October 27, 2022. The following table contains certain information for the Lower East Side Moxy Hotel for the date indicated.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **<br> Location** | **<br> Year Built** | **Year to Date<br> September 30, 2025<br> Available Rooms** | **Percentage Occupied for <br> the Nine Months Ended<br> September 30, 2025** | **RevPAR for the Nine Months Ended<br> September 30, 2025** | **ADR for the Nine Months Ended<br> September 30, 2025** |
| Lower East Side Moxy Hotel | Bowery, New York | 2022 | 83022 | 91% | $257.70 | $281.80 |

---

***Gantry Park Landing***

 ****

We have a 59.2% majority ownership interest in the 2<sup>nd</sup> Street Joint Venture, which developed, constructed and owns Gantry Park Landing, a 199-unit luxury, multifamily residential property, located in the Long Island City neighborhood in the Queens borough of New York City. The 2<sup>nd</sup> Street Joint Venture is between us and an affiliate of the Sponsor, which is a related party. We consolidate the 2<sup>nd</sup> Street Venture and account for the other member's ownership interest as a noncontrolling interest in our consolidated financial statements. The following table contains certain information for Gantry Park Landing as of the dates indicated.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Location** | **Year Built** | **Leasable Units** | **Percentage Occupied as of September 30, 2025** | **Annualized Revenues based on Rents at<br> September 30, <br> 2025** | **Annualized Revenues per unit at September 30, 2025** |
| Gantry Park Landing | Queens, New York | 2013 | 199 | 96% | $10.5 million | $55045 |

---

Annualized revenue is defined as the minimum monthly payments due as of September 30, 2025 annualized.

**Unconsolidated Properties**

*Columbus Joint Venture*

We hold a 19% joint venture ownership interest in the Columbus Joint Venture, which owns the Columbus Portfolio, a portfolio of nine multifamily residential properties consisting of 2,564 units located in the Columbus, Ohio metropolitan area. We account for our 19% joint venture ownership interest in the Columbus Joint Venture under the equity method of accounting. The Columbus Joint Venture is between us and two affiliates of the Sponsor, which are related parties. The following table contains certain information for the Columbus Portfolio as of the date indicated.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Location** | **Year Built** | **Leasable Units** | **Percentage Occupied as of September 30, 2025** | **Annualized Revenues based on Rents at September 30, 2025** | **Annualized Revenue per unit at September 30, 2025** |
| 9 multifamily residential properties within the Columbus Joint Venture | Columbus, Ohio | 2004 | 2564 | 92% | $&nbsp;&nbsp;&nbsp;&nbsp;45.7 million | $19311 |

---

 ****

*Hotel Joint Venture*

We hold a 2.5% joint venture ownership interest in the Hotel Joint Venture, which owns the Hotel JV Portfolio, a portfolio of five limited-service hotels. We account for our 2.5% joint venture ownership interest using a measurement alternative pursuant to which our investment is measured at cost, adjusted for observable price changes and impairments, if any. The Hotel Joint Venture is between us and Lightstone Value Plus REIT II, Inc., a related party REIT also sponsored by the Sponsor. Our investment in the Hotel Joint Venture is classified as Investment in Related Party Joint Venture on the consolidated balance sheet.

The following information generally applies to our investments in our real estate properties:

● we believe our real estate properties are adequately covered by insurance and suitable for their intended purpose;

● our real estate properties are located in markets where we are subject to competition in attracting and retaining tenants; and

● depreciation is provided on a straight-line basis over the estimated useful life of the applicable improvements.

[**Table of Contents**](#toc)

 ****

***Previously Owned Development Projects***

***Exterior Street Project***

In February 2019, we, through subsidiaries of the Operating Partnership, acquired two adjacent parcels of land located at 355 & 399 Exterior Street in the Mott Haven neighborhood in the Bronx borough of New York City from unaffiliated third parties for an aggregate purchase price of $59.0 million, excluding closing and other acquisition related costs. In September 2021, we subsequently acquired an additional adjacent parcel of land at cost from an affiliate of our Advisor for $1.0 million in order to achieve certain zoning compliance. We acquired these three land parcels for the proposed development of the Exterior Street Project, a wholly owned, proposed mixed-use multifamily residential and commercial retail project.

During the second quarter of 2023, we decided to temporarily pause active development activities associated with the Exterior Street Project, due to prevailing unfavorable economic and local market conditions and regulations, and therefore, ceased capitalization of interest and other carrying costs.

*Impairment Charge and Held for Sale*

Because of continuing unfavorable economic and local market conditions, we determined during the third quarter of 2024 we would no longer pursue the development of the Exterior Street Project, but rather pursue other strategies with respect to it, including a sale. As a result of this change in strategy; we determined the carrying value of the Exterior Street Project was no longer fully recoverable and therefore, recorded a non-cash impairment charge of $16.6 million, (included in impairment charges on our consolidated statement of operations) during the third quarter of 2024 in order to reduce the carrying value of the Exterior Street Project to its estimated fair value of $78.8 million as of September 30, 2024. In estimating the fair value of the Exterior Street Project, we took into consideration a bona fide third-party offer obtained by an independent third-party broker less estimated disposal costs.

During the fourth quarter of 2024, we entered into a purchase and sale agreement (the "Exterior Street Project Agreement") with 355 Exterior Development Holdings LLC and 399 Exterior Development Holdings LLC (collectively, the "Exterior Street Buyers"), unaffiliated third parties, pursuant to which we would sell the Exterior Street Project, subject to certain conditions, at a contractual sales price of $84.0 million. Pursuant to the terms of the Exterior Street Project Agreement, we received a deposit of $2.5 million during the fourth quarter of 2024. This deposit was included in liabilities associated with assets held for sale on the consolidated balance sheets as of December 31, 2024.

During the second quarter of 2025, we received additional payments totaling $1.3 million from the Exterior Street Buyers. The additional payments, of which $1.1 million was not applied to the purchase price, provided the Exterior Street Buyers with the option to further extend the outside closing date of the transaction.

Subsequently on July 18, 2025, we completed the disposition of the Exterior Street Project to the Exterior Street Buyers pursuant to the terms of the Exterior Street Project Agreement. In connection with the disposition of the Exterior Street Project, we repaid in full the aggregate existing outstanding mortgage indebtedness of $40.0 million, which was secured by the Exterior Street Project. Our net proceeds related to the disposition of the Exterior Street Project were $36.5 million (including the deposit of $2.5 million previously received during the fourth quarter of 2024 and the additional payments of $1.3 million previously received during the second quarter of 2025), after the repayment of outstanding mortgage indebtedness and related transaction costs. During the third quarter of 2025, in connection with the disposition of the Exterior Street Project, we recognized a loss on disposition of real estate of $0.4 million.

The Exterior Street Project met the criteria to be classified as held for sale beginning in the fourth quarter of 2024 and therefore, it and its other assets as well as the associated liabilities were classified as held for sale on the consolidated balance sheet as of December 31, 2024.

See Notes 3 and 6 of the Notes to the Consolidated Financial Statements for additional information.

***Santa Monica Project***

We have a 50% joint venture ownership interest in the Santa Monica Joint Venture, which is between us and an affiliate of the Sponsor, a related party. We consolidate the Santa Monica Joint Venture and account for the other member's ownership interest as a noncontrolling interest in our consolidated financial statements.

In March 2022, the Santa Monica Joint Venture originated a promissory note in the initial amount of $49.0 million to an unrelated third-party borrower, which was collateralized by two development projects located in Santa Monica, California, including the Santa Monica Project, a proposed multifamily residential property on various land projects. During the first quarter of 2023, construction of the other development project was substantially completed and it was released from the underlying collateral pool in exchange of a principal paydown of $14.0 million on the promissory note reducing its outstanding balance to $35.0 million.

[**Table of Contents**](#toc)

During the second quarter of 2023 the borrower experienced financial difficulties and discontinued making debt service payments on the promissory note, which subsequently matured on August 31, 2023. On December 29, 2023, ownership of the Santa Monica Project was transferred to the Santa Monica Joint Venture via a deed in lieu of foreclosure transaction.

*Impairment Charge*

Subsequent to obtaining ownership of the Santa Monica Project, the Santa Monica Joint Venture continued certain pre-development activities, which had already been started by the former owner. However, during the third quarter of 2024, the Santa Monica Joint Venture decided it would no longer pursue the development of the Santa Monica Project, but rather pursue various other strategies with respect to it, including a potential sale or the transfer of ownership to the lender, which had provided a non-recourse mortgage loan (the "Santa Monica Loan"), collateralized by the Santa Monica Project. As a result of this change in strategy, the Santa Monica Joint Venture determined its carrying value of the Santa Monica Project was no longer fully recoverable and therefore, recorded a non-cash impairment charge of $17.7 million (which was included in impairment charges on our consolidated statement of operations) during the third quarter of 2024, to reduce the carrying value of the Santa Monica Project to its then estimated fair value of $19.0 million. In estimating the fair value of the Santa Monica Project, the Santa Monica Joint Venture used the value provided by an independent, third-party commercial real estate advisory and services firm.

On October 15, 2024 the Santa Monica Loan matured and it was not repaid, which constituted an event of default and therefore, the loan became due on demand. On October 30, 2024, the lender issued a formal notice of default and on October 31, 2024, the Santa Monica Joint Venture notified the lender of its intent to transfer ownership of the underlying collateral, the Santa Monica Project, to the lender via a deed-in-lieu of foreclosure transaction, pursuant to the terms of the loan agreement. Subsequently on June 18, 2025, the Santa Monica Joint Venture completed the transfer of its ownership of the Santa Monica Project to the lender via a deed-in-lieu of foreclosure transaction.

The aggregate carrying value of the assets transferred and the liabilities extinguished in connection with the transfer of ownership of the Santa Monica Project to the lender were approximately $19.0 million and $21.3 million, respectively. Additionally, in connection with the transfer of ownership of the Santa Monica Project, the Santa Monica Joint Venture incurred $0.4 million of closing costs. As a result of the transfer of ownership of the Santa Monica Project to the lender and the extinguishment of certain of its liabilities, consisting of the Santa Monica Loan of $19.5 million plus its accrued but unpaid interest of $1.8 million, the Santa Monica Joint Venture recognized a gain on debt extinguishment of $1.9 million during the second quarter of 2025.

As of December 31, 2024, the carrying value of the Santa Monica Project was $19.0 million, which was included in development project on the consolidated balance sheet.

See Notes 3 and 6 of the Notes to Consolidated Financial Statements for additional information.

**Results of Operations**

**<u>For the Three Months Ended September 30, 2025 vs. September 30, 2024</u>**

**Consolidated**

***Rental revenues***

Our rental revenues are primarily comprised of rental income and tenant recovery income from Gantry Park Landing. Total rental revenues increased by $0.2 million to $2.8 million for the three months ended September 30, 2025 compared to $2.6 million for the same period in 2024. This increase reflects higher rental revenues for Gantry Park Landing primarily resulting from higher average monthly rent per unit during the 2025 period.

***Hotel revenues***

Our hotel revenues for the Lower East Side Moxy Hotel are comprised of room revenue and food, beverage and other revenue. During the three months ended September 30, 2025 compared to same period in 2024, the Lower East Side Moxy Hotel experienced increases in its RevPAR to $288.92 from $274.42 and ADR to $303.73 from $289.07 while the percentage of rooms occupied was relatively unchanged at 95%.

Total hotel revenues were $13.6 million and $13.1 million for the three months ended September 30, 2025 and 2024, respectively. Room revenue increased by $0.5 million to $8.1 million for the three months ended September 30, 2025 from $7.6 million for the same period in 2024 and food, beverage and other revenue increased by $0.2 million to $5.6 million for the three months ended September 30, 2025 from $5.4 million for the same period in 2024. The increase in room revenue was attributable to the higher ADR during the 2025 period.

 ****

[**Table of Contents**](#toc)

 ****

***Property operating expenses***

Our property operating expenses are primarily comprised of expenses to operate Gantry Park Landing and certain holding costs related to the Exterior Street Project and the Santa Monica Project. Property operating expenses decreased slightly by $0.1 million to $0.7 million for the three months ended September 30, 2025 compared to $0.8 million for the same period in 2024.

***Hotel operating expenses***

Our total hotel operating expenses, consisting of room expenses and food and beverage costs, for the Moxy Lower East Side Hotel were $9.0 million and $8.8 million for three months ended September 30, 2025 and 2024, respectively. Room expenses were $4.6 million and $4.2 million and food and beverage costs were $4.4 million and $4.6 million for the three months ended September 30, 2025 and 2024, respectively. The increase in room expenses of $0.4 million was attributable to higher labor and utility costs during the 2025 period while the decrease in food and beverage costs of $0.2 million was attributable to better expense control measures during the 2025 period.

 ****

***Real estate taxes***

Real estate taxes increased slightly by $0.1 million to $0.9 million for the three months ended September 30, 2025 compared to $0.8 million for the same period in 2024.

***General and administrative costs***

General and administrative costs increased by $0.8 million to $1.7 million for the three months ended September 30, 2025 compared to $0.9 million for the same period in 2024. The increase in general and administrative costs was primarily related to professional fees incurred in connection with the amendments to the Moxy Mortgage Loans on August 15, 2025. See Note 6 of the Notes to Consolidated Financial Statements.

***Impairment charge***

During the third quarter of 2024, we recorded aggregate non-cash impairment charges of $34.4 million to reduce the carrying values of our Exterior Street Project and Santa Monica Project to their estimated fair values of $78.8 million and $19.0 million, respectively, as of September 30, 2024.

***Depreciation and amortization***

Depreciation and amortization was relatively unchanged at $1.8 million during both the three months ended September 30, 2025 and 2024.

***Interest and dividend income***

Interest and dividend income increased by $0.2 million to $0.9 million for the three months ended September 30, 2025 compared to $0.7 million for the same period in 2024. The increase in interest and dividend income is primarily attributable to an increase in interest income due to a substantially higher amount of cash on hand during the 2025 period as a result of the net proceeds from the disposition of the Exterior Street Project on July 18, 2025. See Note 3 of the Notes to Consolidated Financial Statements.

***Interest expense***

Interest expense, including amortization of deferred financing costs, decreased by $1.4 million to $5.0 million for the three months ended September 30, 2025 compared to $6.4 million for the same period in 2024. The decrease in interest expense during the 2025 period reflects the refinancing of the Gantry Park Mortgage Loan on January 28, 2025 and amendments to the Moxy Mortgage Loans on August 15, 2025 and changes in market interest rates on our variable rate indebtedness and the weighted average principal outstanding during the periods. See Note 6 of the Notes to Consolidated Financial Statements.

***(Loss)/gain on disposition of real estate***

On July 18, 2025, we completed the disposition of Exterior Street Project and recognized a loss on disposition of real estate of $0.4 million during the third quarter of 2025.

[**Table of Contents**](#toc)

During the third quarter of 2024, we completed the sale of certain municipal impact fee credits, which were attributable to the development of our former outlet center located in St. Augustine, Florida, to an unrelated third-party for a contractual sales price of $2.7 million and recognized a gain on disposition of real estate of $2.7 million.

 ****

***Unrealized gain on marketable equity securities***

During the three months ended September 30, 2025 and 2024, we recorded unrealized gains on marketable equity securities of $5.6 million and $3.8 million, respectively.

***Loss from investment in unconsolidated affiliated real estate entity***

Our loss from investment in unconsolidated affiliated entity was $0.9 million during both the three months ended September 30, 2025 and 2024,. Our loss from investment in unconsolidated affiliated entity is attributable to our unconsolidated 19% joint venture ownership interest in the Columbus Joint Venture.

***Noncontrolling interests***

The net earnings allocated to noncontrolling interests relates to (i) parties that hold units in the Operating Partnership, (ii) the interest in PRO previously held by our Sponsor through PRO's liquidation on December 26, 2024, (iii) the ownership interests in the 2<sup>nd</sup> Street Joint Venture held by our Sponsor and other affiliates and (iv) the ownership interest in the Santa Monica Joint Venture held by an affiliate of our Sponsor.

**<u>For the Nine Months Ended September 30, 2025 vs. September 30, 2024</u>**

**Consolidated**

***Rental revenues***

Our rental revenues are primarily comprised of rental income and tenant recovery income from Gantry Park Landing. Total rental revenues increased by $0.7 million to $8.6 million for the nine months ended September 30, 2025 compared to $7.9 million for the same period in 2024. This increase reflects higher rental revenues for Gantry Park Landing primarily resulting from higher average monthly rent per unit during the 2025 period.

***Hotel revenues***

Our hotel revenues for the Lower East Side Moxy Hotel are comprised of room revenue and food, beverage and other revenue. During the nine months ended September 30, 2025 compared to same period in 2024, the Lower East Side Moxy Hotel experienced increases in its RevPAR to $257.70 from $238.80 and ADR to $281.80 from $263.66 while the percentage of rooms occupied was relatively unchanged at 91%.

Total hotel revenues were $37.5 million and $37.4 million for the nine months ended September 30, 2025 and 2024, respectively. Room revenue increased by $1.6 million to $21.4 million for the nine months ended September 30, 2025 from $19.8 million for the same period in 2024 and food, beverage and other revenue decreased by $1.5 million to $16.1 million for the nine months ended September 30, 2025 from $17.6 million for the same period in 2024. The increase in room revenue was attributable to the higher ADR during the 2025 period.

 ****

***Property operating expenses***

Our property operating expenses are primarily comprised of expenses to operate Gantry Park Landing and certain holding costs related to the Exterior Street Project and the Santa Monica Project. Property operating expenses were relatively unchanged at $2.3 million during both the nine months ended September 30, 2025 and 2024.

***Hotel operating expenses***

Our total hotel operating expenses, consisting of room expenses and food and beverage costs, for the Moxy Lower East Side Hotel were $25.8 million and $26.6 million for nine months ended September 30, 2025 and 2024, respectively. Room expenses were $13.0 million and $11.9 million and food and beverage costs were $12.8 million and $14.7 million for the nine months ended September 30, 2025 and 2024, respectively. The increase in room expenses of $1.1 million was attributable to higher labor and utility costs during the 2025 period while the decrease in food and beverage costs of $1.9 million was primarily attributable to the lower food, beverage and other revenue earned and better expense control measures during the 2025 period.

 ****

[**Table of Contents**](#toc)

 ****

***Real estate taxes***

Real estate taxes increased by $0.4 million to $2.6 million for the nine months ended September 30, 2025 compared to $2.2 million for the same period in 2024.

***General and administrative costs***

General and administrative costs increased by $0.8 million to $3.7 million for the nine months ended September 30, 2025 compared to $2.9 million for the same period in 2024. The increase in general and administrative costs was primarily related to professional fees incurred in connection with the amendments to the Moxy Mortgage Loans in August 2025. See Note 6 of the Notes to Consolidated Financial Statements.

***Impairment charge***

During the third quarter of 2024, we recorded aggregate non-cash impairment charges of $34.4 million to reduce the carrying values of our Exterior Street Project and Santa Monica Project to their estimated fair values of $78.8 million and $19.0 million, respectively, as of September 30, 2024.

***Depreciation and amortization***

Depreciation and amortization were relatively unchanged at $5.3 million during both the nine months ended September 30, 2025 and 2024.

***Interest and dividend income***

Interest and dividend income increased by $0.5 million to $2.3 million for the nine months ended September 30, 2025 compared to $1.8 million for the same period in 2024. The increase in interest and dividend income is primarily attributable to a an increase in interest income due to a substantially higher amount of cash on hand during the 2025 period as a result of the net proceeds from the disposition of the Exterior Street Project on July 18, 2025. See Note 3 of the Notes to Consolidated Financial Statements.

***Interest expense***

Interest expense, including amortization of deferred financing costs, decreased by $1.1 million to $18.1 million for the nine months ended September 30, 2025 compared to $19.2 million for the same period in 2024. The decrease in interest expense during the 2025 period reflects the refinancing of the Gantry Park Mortgage Loan on January 28, 2025 and amendments to the Moxy Mortgage Loans on August 15, 2025 and changes in market interest rates on our variable rate indebtedness and the weighted average principal outstanding during the periods. See Note 6 of the Notes to Consolidated Financial Statements.

***Gain on debt extinguishment***

 ****

In connection with the Santa Monica Joint Venture's transfer of ownership in the Santa Monica Project to the lender on June 18, 2025, the Santa Monica Joint Venture, which we consolidate, recorded a gain on debt extinguishment of $1.9 million during the second quarter of 2025. See Notes 3 and 6 of the Notes to Consolidated Financial Statements.

***(Loss)/gain on disposition of real estate***

On July 18, 2025, we completed the disposition of Exterior Street Project and recognized a loss on disposition of real estate of $0.4 million during the third quarter of 2025.

During the nine months ended September 30, 2024, we recognized an aggregate gain on the disposition of real estate of $13.6 million consisting of (i) a third quarter of 2024 gain of $2.7 million from the sale of certain municipal impact fee credits, which were attributable to the development of our former outlet center located in St. Augustine, Florida and (ii) the second quarter of 2024 aggregate gain of $10.9 million from the sales of two land parcels located in St. Augustine, Florida.

***Unrealized gain on marketable equity securities***

During the nine months ended September 30, 2025 and 2024, we recorded unrealized gains on marketable equity securities of $3.3 million and $5.8 million, respectively.

 ****

[**Table of Contents**](#toc)

 ****

***Loss from investment in unconsolidated affiliated real estate entity***

Our loss from investment in unconsolidated affiliated entity was $2.7 million during both of the nine months ended September 30, 2025 and 2024. Our loss from investment in unconsolidated affiliated entity is attributable to our unconsolidated 19% joint venture ownership interest in the Columbus Joint Venture.

***Noncontrolling interests***

The net earnings allocated to noncontrolling interests relates to (i) parties that hold units in the Operating Partnership, (ii) the interest in PRO previously held by our Sponsor through PRO's liquidation on December 26, 2024, (iii) the ownership interests in the 2<sup>nd</sup> Street Joint Venture held by our Sponsor and other affiliates and (iv) the ownership interest in the Santa Monica Joint Venture held by an affiliate of our Sponsor.

**Financial Condition, Liquidity and Capital Resources**

***Overview:***

As of September 30, 2025, we had $73.2 million of cash on hand, $6.3 million of restricted cash and $43.2 million of marketable securities. Additionally, we have the ability to make draws from a non-revolving line of credit (the "Line of Credit"), subject to certain conditions, and a margin loan (the "Margin Loan"). See "Notes Payable" for additional information. We currently believe that these items along with revenues from our operating properties and interest and dividend income earned on our cash and marketable securities will be sufficient to satisfy our expected cash requirements for at least 12 months from the date of filing this report, which primarily consist of our anticipated operating expenses, scheduled debt service (excluding balloon payments due at maturity), capital expenditures, contributions to our unconsolidated affiliated entity (Columbus Joint Venture), redemptions and cancellations of Common Shares, and distributions to our shareholders, if any, required to maintain our status as a REIT for the foreseeable future. However, we may also obtain additional funds through selective asset dispositions, joint venture arrangements, new borrowings and/or refinancing of existing debt.

Our borrowings consist of single-property mortgages as well as mortgages cross-collateralized by a pool of properties. We typically have obtained level payment financing, meaning that the amount of debt service payable would be substantially the same each year. As such, most of the mortgages on our properties provide for so-called "balloon" payments.

Our charter provides that the aggregate amount of borrowing, both secured and unsecured, may not exceed 300% of net assets in the absence of a justification showing that a higher level is appropriate, the approval of the Board of Directors and disclosure to stockholders. Net assets means our total assets, other than intangibles, at cost before deducting depreciation or other non-cash reserves less our total liabilities, calculated at least quarterly on a basis consistently applied. Any excess in borrowing over such 300% of net assets level must be approved by a majority of our independent directors and disclosed to our stockholders in our next quarterly report to stockholders, along with justification for such excess. As of September 30, 2025, our total borrowings of $222.4 million represented 116% of net assets.

Any future properties that we may acquire or investments we may make may be funded through a combination of borrowings, proceeds generated from the sale and redemption of our marketable securities, available for sale, and proceeds received from the selective disposition of our properties. These borrowings may consist of single-property mortgages as well as mortgages cross-collateralized by a pool of properties. Such mortgages may be put in place either at the time we acquire a property or subsequent to our purchasing a property for cash. In addition, we may acquire properties that are subject to existing indebtedness where we choose to assume the existing mortgages. Generally, though not exclusively, we intend to seek to encumber our properties with debt, which will be on a non-recourse basis. This means that a lender's rights on default will generally be limited to foreclosing on the property. However, we may, at our discretion, secure recourse financing or provide a guarantee to lenders if we believe this may result in more favorable terms. When we give a guaranty for a property-owning entity, we will be responsible to the lender for the satisfaction of the indebtedness if it is not paid by the property-owning entity.

We may also obtain lines of credit to be used to acquire properties or real estate-related assets. These lines of credit will be at prevailing market terms and will be repaid from proceeds from the sale or refinancing of properties, working capital or permanent financing. Our Sponsor or its affiliates may guarantee the lines of credit although they will not be obligated to do so. We expect that such properties may be purchased by our Sponsor's affiliates on our behalf, in our name, in order to minimize the imposition of a transfer tax upon a transfer of such properties to us.

We have various agreements, including an advisory agreement, with the Advisor to pay certain fees in exchange for services performed by the Advisor and/or its affiliated entities. Additionally, our ability to secure financing and our real estate operations are dependent upon our Advisor and its affiliates to perform such services as provided in these agreements.

[**Table of Contents**](#toc)

In addition to meeting working capital needs and making distributions to our stockholders, if any, required to maintain our status as a REIT, our capital resources are used to make certain payments to our Advisor and its affiliates, including payments for asset acquisition fees and the reimbursement of acquisition related expense, development fees, construction management fees, leasing commissions, asset management fees, and property management fees (except for our Lower East Side Moxy Hotel, which is managed by unrelated third party property managers). We also reimburse our Advisor and its affiliates for actual expenses it incurs for certain administrative and other services provided to us. In the event of a liquidation of our assets, we may pay the Advisor or its affiliates disposition commissions.

The advisory agreement has a one-year term and is renewable for an unlimited number of successive one-year periods upon the mutual consent of the Advisor and our independent directors.

The following table represents the fees incurred and reimbursement associated with the payments to our Advisor and their affiliates:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended<br> September 30,** | **Three Months Ended<br> September 30,** | **Nine Months Ended<br> September 30,** | **Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Asset management fees (general and administrative costs) | $480 | $498 | $1455 | $1508 |
| Property management fees (property operating expenses) | 80 | 75 | 238 | 230 |
| Development fees and cost reimbursement<sup>(1)</sup> | 26 | 11 | 118 | 32 |
| Total | $586 | $584 | $1811 | $1770 |

---

(1) Development
 fees and the reimbursement of development-related costs that we pay to the Advisor and its
 affiliates are capitalized and are included in the carrying value of the associated development
 project which are classified as development projects on the consolidated balance sheets until
 construction is substantially completed. Once construction is substantially completed these
 amounts are recorded as property operating expenses.

During the first quarter of 2024, the Advisor agreed to allow us to temporarily defer the payment of asset management fees. As of December 31, 2024, we owed the Advisor and its affiliated entities $3.0 million, which is included in accounts payable, accrued expenses and other liabilities on the consolidated balance sheet. During the third quarter of 2025, we paid the advisor the asset management fees that had been previously deferred and resumed timely payments of quarterly asset management fees payable to the Advisor. See Note 8 of Notes to Consolidated Financial Statements.

Additionally, we may be required to make distributions on the SLP Units in the Operating Partnership held by Lightstone SLP, LLC, an affiliate of the Advisor, provided our stockholders have received a stated preferred return. In connection with our Offering, which terminated on October 10, 2008, Lightstone SLP, LLC purchased an aggregate of $30.0 million of SLP Units, at a cost of $100,000 per unit. These SLP Units, the purchase price of which will be repaid only after stockholders receive a stated preferred return and their net investment, may entitle Lightstone SLP, LLC to a portion of any regular distributions made by the Operating Partnership. However, any future distributions on the SLP Units will always be subordinated until common stockholders receive a stated preferred return.

During the nine months ended September 30, 2025 and 2024, no distributions were declared and paid on the SLP units.

***Summary of Cash Flows***

The following summary discussion of our cash flows is based on the consolidated statements of cash flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented below:

---

| | | |
|:---|:---|:---|
|  | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** |
| Net cash used in operating activities | $(4246) | $(2929) |
| Net cash provided by investing activities | 76303 | 16104 |
| Net cash (used in)/provided by financing activities | (28880) | 2585 |
| Change in cash, cash equivalents and restricted cash including those classified within assets held for sale | 43177 | 15760 |
| Add: cash, cash equivalents and restricted cash previously classified within assets held for sale | 1251 | - |
| Change in cash, cash equivalents and restricted cash | 44428 | 15760 |
| Cash, cash equivalents and restricted cash, beginning of year | 35119 | 18360 |
| Cash, cash equivalents and restricted cash, end of the period | $79547 | $34120 |

---

[**Table of Contents**](#toc)

***Operating activities***

The net cash used in operating activities of $4.2 million for the nine months ended September 30, 2025 consists of the following:

● cash outflows of $2.5 million from our net loss after adjustment for non-cash items; and

● cash outflows of $1.8 million associated with the net changes in operating assets and liabilities.

 ****

***Investing activities***

The net cash provided by investing activities of $76.3 million or the nine months ended September 30, 2025 is related to the following:

● the purchase of investment property of $0.7 million;

● net proceeds from the sale of marketable securities of $0.3 million; and

● proceeds from the disposition of the Exterior Street Project of $76.7 million.

 ****

***Financing activities***

The net cash used in financing activities of $28.9 million for the nine months ended September 30, 2025 is related to the following:

● debt principal payments of $105.6 million;

● proceeds from mortgage financing of $83.5 million;

● payment of financing fees and expenses of $2.5 million;

● redemptions and cancellation of common shares of $2.7 million

● distributions paid to noncontrolling interests of $1.9 million; and

● contributions received from noncontrolling interests of $0.4 million.

***Gantry Park Loans***

On November 19, 2014, the 2<sup>nd</sup> Street Joint Venture entered into a $74.5 million non-recourse mortgage loan (the "Gantry Park Mortgage Loan"). The Gantry Park Mortgage Loan had a 10-year term with an initial maturity date of November 19, 2024, bore interest at 4.48%, and required monthly interest-only payments for the first three years and monthly principal and interest payments pursuant to a 30-year amortization schedule thereafter. The Gantry Park Mortgage Loan was collateralized by Gantry Park Landing. On November 19, 2024 the maturity date of the Gantry Park Mortgage Loan was extended to January 28, 2025.

On January 28, 2025, the 2<sup>nd</sup> Street Joint Venture entered into a $67.2 million non-recourse mortgage loan (the "Gantry Park Loan") collateralized by Gantry Park Landing with a maturity date of February 7, 2030, which bears interest at a fixed rate of 6.30%, requires monthly principal and interest payments pursuant to a 30-year amortization schedule for the first three years and interest-only payments thereafter through its maturity. A substantial portion of the proceeds received at the closing of the Gantry Park Loan were used to repay in full the Gantry Park Mortgage Loan.

***Santa Monica Loan***

On June 30, 2022, the Santa Monica Joint Venture obtained the Santa Monica Loan, a non-recourse loan of up to $33.1 million which initially bore interest at SOFR + 3.5%. The Santa Monica Loan required monthly interest-only payments with the outstanding principal balance due at its maturity date and was previously collateralized by a promissory note, which was issued by the Santa Monica Joint Venture. During the first quarter of 2023, the Santa Monica Joint Venture received a $14.0 million principal paydown on the promissory note, of which $11.3 million was used to make a principal paydown on the Santa Monica Loan, which reduced its outstanding balance to $21.5 million. The Santa Monica Loan was initially scheduled to mature on December 30, 2023, however, on September 5, 2023, the Santa Monica Joint Venture exercised an option to extend its maturity date to February 29, 2024.

In connection with this extension, the Santa Monica Joint Venture made an additional principal paydown of $2.1 million, which reduced the outstanding balance of the Santa Monica Loan to $19.5 million. Additionally, the Santa Monica Joint Venture funded $0.9 million into a cash collateral reserve account to cover the interest payments through February 29, 2024. In connection with the transfer of ownership of the Santa Monica Project to the Santa Monica Joint Venture on December 29, 2023, the Santa Monica Loan was modified to substitute the Santa Monica Project as the underlying collateral. Subsequently, in March 2024, the Santa Monica Loan was again modified pursuant to which the interest rate was changed to SOFR + 4.5%, subject to a floor of 7.5%, the maturity date was changed to August 31, 2024 and the interest reserve was replenished to cover the payments due through August 31, 2024. On September 5, 2024, the Santa Monica Loan was further extended to October 15, 2024.

[**Table of Contents**](#toc)

On October 15, 2024, the Santa Monica Loan matured and it was not repaid, which constituted an event of default and therefore, it was due on demand. On October 30, 2024, the lender issued a formal notice of default and on October 31, 2024, the Santa Monica Joint Venture notified the lender of its intent to transfer ownership of the underlying collateral, the Santa Monica Project, to the lender via a deed-in-lieu of foreclosure transaction, pursuant to the terms of the loan agreement.

Although the lender did not formally charge the Santa Monica Joint Venture interest on the Santa Monica Loan at the default rate of 18%, effective October 15, 2024 the Santa Monica Joint Venture commenced accruing interest expense at the default rate pursuant to the terms of the loan agreement.

On June 18, 2025, the Santa Monica Joint Venture completed the transfer of ownership of the Santa Monica Project to the lender via a deed-in-lieu of foreclosure transaction. Upon consummation of the transfer of ownership of the Santa Monica Project, the lender assumed the risks and rewards of ownership and took legal title and physical possession of the Santa Monica Project and assumed all related liabilities, including the Santa Monica Loan of $19.5 million and its accrued and unpaid interest of $1.8 million, and released the Santa Monica Joint Venture of any claims against the liabilities assumed. See Note 3 of the Notes to Consolidated Financial Statements.

As of December 31, 2024, the outstanding principal balance of the Santa Monica Loan was $19.5 million and its accrued but unpaid interest expense was $0.8 million, which was included in accounts payable, accrued expenses and other liabilities on the consolidated balance sheet.

***Exterior Street Loans***

On March 29, 2019, we obtained a $35.0 million loan (the "Exterior Street Loan") from a financial institution which, commencing on October 10, 2020, bore interest at LIBOR plus 2.25% through November 24, 2022. On December 21, 2021, the loan agreement was amended to provide an additional $7.0 million loan (the "Exterior Street Supplemental Loan") which bore interest at LIBOR plus 2.50% through November 24, 2022. The Exterior Street Loan and the Exterior Street Supplemental Loan are collectively referred to as the Exterior Street Loans. The Exterior Street Loans require monthly interest-only payments with the outstanding principal balances due in full at their maturity date. The Exterior Street Loans were collateralized by the Exterior Street Project.

On November 22, 2022, we and the financial institution entered into the second amendment to the Exterior Street Loans pursuant to which the interest rate on the Exterior Street Loans was adjusted to SOFR plus 2.60% and their maturity dates were extended to November 24, 2023. On October 31, 2023, we and the financial institution entered into the third amendment to the Exterior Street Loans pursuant to which the interest rate on the Exterior Street Loans was adjusted to SOFR plus 2.85% and their maturity date was further extended to November 24, 2024. On November 22, 2024, we and the financial institution entered into the fourth amendment to the Exterior Street Loans pursuant to which we made a principal payment of $2.0 million on the Exterior Street Loans, their interest rate was adjusted to SOFR plus 3.00% and their maturity date was further extended to August 22, 2025.

During the fourth quarter of 2024, we entered into the Exterior Street Project Agreement providing for the sale of the Exterior Street Project to the Exterior Street Buyers. Additionally, during the fourth quarter of 2024, the Exterior Street Project met the criteria to be classified as held for sale and therefore, it, and its other assets and its associated liabilities (including the Exterior Street Loans) were classified as held for sale on the consolidated balance sheets as of December 31, 2024.

On July 18, 2025, we completed the disposition of the Exterior Street Project pursuant to the terms of the Exterior Street Project Agreement. In connection with the disposition of the Exterior Street Project, we repaid in full the existing outstanding mortgage indebtedness of $40.0 million secured by the Exterior Street Project. See Note 3 of the Notes to Consolidated Financial Statements for additional information.

**Moxy Mortgage Loans**

On November 29, 2023, we entered into a senior mortgage loan facility (the "Moxy Senior Loan") with an unrelated third party providing for up to $110.0 million. At closing, $106.1 million of proceeds were advanced under the Moxy Senior Loan and the remaining availability of $3.9 million could only be drawn to cover operating losses, subject to various conditions. The Moxy Senior Loan bore interest at SOFR plus 4.00%, subject to a 7.50% floor, and was scheduled to mature on December 1, 2026, with two one-year extension options subject to the satisfaction of certain conditions. As of December 31, 2024, the outstanding principal balance of the Moxy Senior Loan was $108.5 million and its remaining availability was $1.5 million.

Simultaneously on November 29, 2023, we also entered into a junior mortgage loan facility (the "Moxy Junior Loan") with an unrelated third party providing for up to $31.3 million. At closing, $30.2 million of proceeds were advanced under the Moxy Junior Loan and the remaining availability of $1.1 million could only be drawn for operating losses, subject to various conditions. The Moxy Junior Loan bore interest at SOFR plus 8.75%, subject to a 12.25% floor, and was scheduled to mature on December 1, 2026, with two one-year extension options subject to the satisfaction of certain conditions. As of December 31, 2024, the outstanding principal balance of the Moxy Senior Loan was $30.9 million and its remaining availability was $0.4 million.

[**Table of Contents**](#toc)

The Moxy Mortgage Loans require monthly interest-only payments through their maturity dates and are collateralized by the Lower East Side Moxy Hotel, however, the Moxy Junior Loan is subordinate to the Moxy Senior Loan. Aggregate proceeds of $130.0 million advanced at the closing of the Moxy Mortgage Loans were used to repay in full existing construction mortgage indebtedness, which was collateralized by the Lower East Side Moxy Hotel.

On August 15, 2025, the Moxy Senior Loan was amended to increase its availability by $14.7 million providing up to $124.7 million, its maturity was extended to September 15, 2028 and its interest rate was prospectively reduced to SOFR plus 3.25%, subject to a 6.50% floor. As of September 30, 2025, the Moxy Senior Loan was fully funded and its outstanding principal balance was $124.7 million.

Simultaneously, on August 15, 2025, the Moxy Junior Loan was also amended pursuant to which its maturity was extended to September 15, 2028 and its interest rate was prospectively reduced to SOFR plus 7.75%, subject to a 11.00% floor. As of September 30, 2025, the outstanding principal balance of the Moxy Junior Loan was $31.0 million and its remaining availability was $0.3 million.

Pursuant to the terms of the Moxy Mortgage Loans, we were required to enter into two interest rate cap contracts with an aggregate notional amount equal to the total maximum amounts then available under the Moxy Senior Loan and the Moxy Junior Loan for as long as the Moxy Mortgage Loans remain outstanding.

On November 29, 2023, we entered into two interest rate cap agreements with notional amounts of $110.0 million and $31.3 million pursuant to which the SOFR rate was capped at 5.50% through June 1, 2025 and December 1, 2024 for the Moxy Senior Loan and the Moxy Junior Loan, respectively. On May 30, 2025, we restructured the interest rate cap agreement for the Moxy Senior Loan with a notional amount of $110.0 million pursuant to which the SOFR rate is capped at 5.50% through June 1, 2026. On August 15, 2025, in connection with the amendment of the Moxy Senior Loan, we restructured the interest rate cap agreement for the Moxy Senior Loan to increase the notional amount by $14.7 million to $124.7 million pursuant to which the SOFR rate is capped at 5.50% through June 1, 2026. On November 22, 2024, we restructured the interest rate cap agreement for the Moxy Junior Loan with a notional amount of $31.3 million pursuant to which the SOFR rate is capped at 5.50% through December 1, 2025.

**Contractual Mortgage Obligations**

The following is a summary of our contractual mortgage obligations outstanding over the next five years and thereafter as of September 30, 2025.

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Contractual Obligations** | **2025** | **2026** | **2027** | **2028** | **2029** | **Thereafter** | **Total** |
| Principal Payments | $185 | $761 | $811 | $155787 | $- | $64860 | $222404 |
| Interest Payments<sup>(1)</sup> | 4376 | 17525 | 17475 | 14172 | 4140 | 703 | 58391 |
| Total Contractual Obligations | $4561 | $18286 | $18286 | $169959 | $4140 | $65563 | $280795 |

---

1) These amounts represent future interest payments related to mortgage payable obligations based on the fixed and variable interest rates specified in the associated debt agreement. All variable rate debt agreements are based on the one-month SOFR rate. For purposes of calculating future interest amounts on variable interest rate debt the one-month SOFR rate, as applicable as of September 30, 2025 was used.

Certain of our debt agreements require the maintenance of prescribed ratios, including debt service coverage. As of September 30, 2025, we were in compliance with all our financial covenants. Additionally, certain of our mortgages payable also contain clauses providing for prepayment penalties.

**Mortgage Debt Maturities**

We have no additional significant maturities of mortgage debt over the next 12 months.

**Notes Payable**

 ****

*Margin Loan*

We have access to the Margin Loan from a financial institution that holds custody of certain of our marketable securities. The Margin Loan, which is due on demand, bears interest at SOFR plus 0.85% (4.98% as of September 30, 2025) and is collateralized by the marketable securities in our account. The amounts available to us under the Margin Loan are at the discretion of the financial institution and not limited to the amount of collateral in our account. There were no amounts outstanding under the Margin Loan as of both September 30, 2025 and December 31, 2024.

[**Table of Contents**](#toc)

*Line of Credit*

We have a Line of Credit with a financial institution that provides for borrowings up to a maximum of $20.0 million, subject to a 40% loan-to-value ratio based on the fair value of the underlying collateral, which matures on November 30, 2026 and bears interest at SOFR plus 1.35% (5.48% as of September 30, 2025). The Line of Credit is collateralized by an aggregate of 200,247 of Simon OP Units. As of September 30, 2025, the amount of borrowings available to be drawn under the Line of Credit was $15.0 million. No amounts were outstanding under the Line of Credit as of both September 30, 2025 and December 31, 2024.

**Distributions**

 ****

***Common Shares***

On November 10, 2023, the Board of Directors determined to suspend regular quarterly distributions.

Future distributions, if any, declared will be at the discretion of the Board of Directors based on their analysis of our performance over the previous periods and expectations of performance for future periods. The Board of Directors will consider various factors in its determination, including but not limited to, the sources and availability of capital, operating and interest expenses, our ability to refinance near-term debt, as well as the IRS's annual distribution requirement that REITs distribute no less than 90% of their taxable income. We cannot assure that any future distributions will be made or that we will maintain any particular level of distributions that we have previously established or may establish.

**SRP**

Our SRP may provide our stockholders with limited, interim liquidity by enabling them to sell their Common Shares back to us, subject to various restrictions.

Our SRP currently provides for redemption requests to be submitted in connection with either a stockholder's death or certain hardships and the price for all such purchases has been set at our estimated NAV per Share as of the date of actual redemption. Our estimated NAV per Share is determined by our Board of Directors and reported by us from time to time. Requests for redemptions in connection with a stockholder's death must be submitted and received by us within one year of the stockholder's date of death to be eligible for consideration.

Additionally, our Board of Directors has established that on an annual basis we will not redeem in excess of 1.0% and 0.5% of the number of Common Shares outstanding as of the end of the preceding year for either death redemptions or hardship redemptions, respectively. Additionally, eligible redemption requests are generally expected to be processed on a quarterly basis and will be subject to proration if either type of redemption requests exceeds the annual limitations established by our Board of Directors. Furthermore, our Board of Directors may, at their sole discretion, amend or suspend the SRP at any time without any notice to stockholders.

For the nine months ended September 30, 2025, we repurchased 240,352 Common Shares at a weighted average price per share of $11.22. For the nine months ended September 30, 2024, we repurchased 243,754 Common Shares at a weighted average price per share of $11.88.

**Funds from Operations and Modified Funds from Operations**

The historical accounting convention used for real estate assets requires straight-line depreciation of buildings, improvements, and straight-line amortization of intangibles, which implies that the value of a real estate asset diminishes predictably over time. We believe that, because real estate values historically rise and fall with market conditions, including, but not limited to, inflation, interest rates, the business cycle, unemployment and consumer spending, presentations of operating results for a REIT using the historical accounting convention for depreciation and certain other items may be less informative.

Because of these factors, the National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has published a standardized measure of performance known as funds from operations ("FFO"), which is used in the REIT industry as a supplemental performance measure. We believe FFO, which excludes certain items such as real estate-related depreciation and amortization, is an appropriate supplemental measure of a REIT's operating performance. FFO is not equivalent to our net income or loss as determined under GAAP.

[**Table of Contents**](#toc)

We calculate FFO, a non-GAAP measure, consistent with the standards established over time by the Board of Governors of NAREIT, as restated in a White Paper approved by the Board of Governors of NAREIT effective in December 2018 (the "White Paper"). The White Paper defines FFO as net income or loss computed in accordance with GAAP, excluding depreciation and amortization related to real estate, gains and losses from the sale of certain real estate assets, gains and losses from change in control and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. Our FFO calculation complies with NAREIT's definition.

We believe that the use of FFO provides a more complete understanding of our performance to investors and to management and reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income.

Changes in the accounting and reporting promulgations under GAAP that were put into effect in 2009 subsequent to the establishment of NAREIT's definition of FFO, such as the change to expense as incurred rather than capitalize and depreciate acquisition fees and expenses incurred for business combinations, have prompted an increase in cash-settled expenses, specifically acquisition fees and expenses, as items that are expensed under GAAP across all industries. These changes had a particularly significant impact on publicly registered, non-listed REITs, which typically have a significant amount of acquisition activity in the early part of their existence, particularly during the period when they are raising capital through ongoing initial public offerings.

Because of these factors, the Investment Program Association (the "IPA"), an industry trade group, published a standardized measure of performance known as modified funds from operations ("MFFO"), which the IPA has recommended as a supplemental measure for publicly registered, non-listed REITs. MFFO is designed to be reflective of the ongoing operating performance of publicly registered, non-listed REITs by adjusting for those costs that are more reflective of acquisitions and investment activity, along with other items the IPA believes are not indicative of the ongoing operating performance of a publicly registered, non-listed REIT, such as straight-lining of rents as required by GAAP. We believe it is appropriate to use MFFO as a supplemental measure of operating performance because we believe that both before and after we have deployed all of our offering proceeds, it reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income. MFFO is not equivalent to our net income or loss as determined under GAAP.

We define MFFO, a non-GAAP measure, consistent with the IPA's Guideline 2010-01, Supplemental Performance Measure for Publicly Registered, Non-Listed REITs: Modified Funds from Operations (the "Practice Guideline") issued by the IPA in November 2010. The Practice Guideline defines MFFO as FFO further adjusted for acquisition and transaction-related fees and expenses and other items. In calculating MFFO, we follow the Practice Guideline and exclude acquisition and transaction-related fees and expenses (which includes costs incurred in connection with strategic alternatives), amounts relating to straight line rent receivables and amortization of market lease and other intangibles, net, accretion of discounts and amortization of premiums on debt investments and borrowings, mark-to-market adjustments included in net income (including gains or losses incurred on assets held for sale), gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis.

We believe that, because MFFO excludes costs that we consider more reflective of other non-operating items, MFFO can provide, on a going-forward basis, an indication of the sustainability (that is, the capacity to continue to be maintained) of our operating performance after the period in which we are acquiring properties and once our portfolio is stabilized. We also believe that MFFO is a recognized measure of sustainable operating performance by the non-listed REIT industry and allows for an evaluation of our performance against other publicly registered, non-listed REITs.

Not all REITs, including publicly registered, non-listed REITs, calculate FFO and MFFO the same way. Accordingly, comparisons with other REITs, including publicly registered, non-listed REITs, may not be meaningful. Furthermore, FFO and MFFO are not indicative of cash flow available to fund cash needs and should not be considered as an alternative to net income (loss) or income (loss) from continuing operations as determined under GAAP as an indication of our performance, as an alternative to cash flows from operations as an indication of our liquidity, or indicative of funds available to fund our cash needs including our ability to make distributions to our stockholders. FFO and MFFO should be reviewed in conjunction with other GAAP measurements as an indication of our performance. FFO and MFFO should not be construed to be more relevant or accurate than the current GAAP methodology in calculating net income or in its applicability in evaluating our operating performance. The methods utilized to evaluate the performance of a publicly registered, non-listed REIT under GAAP should be construed as more relevant measures of operational performance and considered more prominently than the non-GAAP measures, FFO and MFFO, and the adjustments to GAAP in calculating FFO and MFFO.

Neither the SEC, NAREIT, the IPA nor any other regulatory body or industry trade group has passed judgment on the acceptability of the adjustments that we use to calculate FFO or MFFO. In the future, NAREIT, the IPA or another industry trade group may publish updates to the White Paper or the Practice Guidelines or the SEC or another regulatory body could standardize the allowable adjustments across the publicly registered, non-listed REIT industry, and we would have to adjust our calculation and characterization of FFO or MFFO accordingly.

[**Table of Contents**](#toc)

The below table illustrates the items deducted in the calculation of FFO and MFFO. Items are presented net of non-controlling interest portions where applicable.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended<br> September 30,** | **For the Three Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** | **For the Nine Months Ended<br> September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Net income/(loss) | $2596 | $(31941) | $(7418) | $(29649) |
| FFO adjustments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 1791 | 1755 | 5336 | 5260 |
| &nbsp;&nbsp;&nbsp;Adjustments to equity earnings from unconsolidated affiliated entity | 651 | 617 | 1928 | 1806 |
| &nbsp;&nbsp;&nbsp;Income tax on redemptions of preferred investments in related parties |  |  |  | 808 |
| &nbsp;&nbsp;&nbsp;Impairment charge |  | 34353 |  | 34353 |
| &nbsp;&nbsp;&nbsp;Loss/(gain) on disposal of investment property | 441 | (2749) | 441 | (13601) |
| FFO | 5479 | 2035 | 287 | (1023) |
| MFFO adjustments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Noncash adjustments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mark to market adjustments <sup>(1)</sup> | (5626) | (3736) | (3318) | (5762) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on debt extinguishment <sup>(2)</sup> |  |  | (1929) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on sale of marketable securities <sup>(2)</sup> | - | - | 108 | - |
| MFFO | (147) | (1701) | (4852) | (6785) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Straight-line rent <sup>(3)</sup> | 7 | 13 | 21 | 32 |
| MFFO - IPA recommended format | $(140) | $(1688) | $(4831) | $(6753) |
| Net income/(loss) | $2596 | $(31941) | $(7418) | $(29649) |
| Less: (income)/loss attributable to noncontrolling interests | (109) | 9353 | (178) | 9304 |
| Net income/(loss) applicable to Company's common shares | $2487 | $(22588) | $(7596) | $(20345) |
| Net income/(loss) per common share, basic and diluted | $0.12 | $(1.06) | $(0.36) | $(0.95) |
| FFO | $5479 | $2035 | $287 | $(1023) |
| Less: FFO attributable to noncontrolling interests | (334) | 8422 | (826) | 8183 |
| FFO attributable to Company's common shares | $5145 | $10457 | $(539) | $7160 |
| FFO per common share, basic and diluted | $0.24 | $0.49 | $(0.03) | $0.33 |
| MFFO - IPA recommended format | $(140) | $(1688) | $(4831) | $(6753) |
| Less: MFFO attributable to noncontrolling interests | (207) | (8) | 226 | (132) |
| MFFO attributable to Company's common shares | $(347) | $(1696) | $(4605) | $(6885) |
| Weighted average number of common shares outstanding, basic and diluted | 21036 | 21358 | 21116 | 21438 |

---

Notes:

**(1)** Management
 believes that adjusting for mark-to-market adjustments is appropriate because they are nonrecurring
 items that may not be reflective of ongoing operations and reflects unrealized impacts on
 value based only on then current market conditions, although they may be based upon current
 operational issues related to an individual property or industry or general market conditions.
 Mark-to-market adjustments are made for items such as ineffective derivative instruments,
 certain marketable equity securities and any other items that GAAP requires we make a mark-to-market
 adjustment for. The need to reflect mark-to-market adjustments is a continuous process and
 is analyzed on a quarterly and/or annual basis in accordance with GAAP.

**(2)** Management
 believes that adjusting for gains or losses related to extinguishment/sale of debt, derivatives
 or securities holdings is appropriate because they are items that may not be reflective of
 ongoing operations. By excluding these items, management believes that MFFO provides supplemental
 information related to sustainable operations that will be more comparable between other
 reporting periods.

**(3)** Under
 GAAP, rental income is recognized on a straight-line basis through the expiration of the
 non-cancelable term of the lease. This may result in income recognition that is significantly
 different than underlying contract terms. By adjusting for these items, MFFO provides useful
 supplemental information on the realized economic impact of lease terms, providing insight
 on the contractual cash flows of such lease terms, and aligns results with management's
 analysis of operating performance.

[**Table of Contents**](#toc)

The table below presents our cumulative distributions paid and cumulative FFO attributable to our common shares:

---

| | |
|:---|:---|
|  | **From inception through**<br>**September 30, 2025** |
| FFO attributable to Company's common shares | $252027 |
| Distributions paid | $292086 |

---

**ITEM 4. CONTROLS AND PROCEDURES.**

As of the end of the period covered by this Quarterly Report on Form 10-Q, management, including our chief executive officer and principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based upon, and as of the date of the evaluation, our chief executive officer and principal financial officer concluded that the disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is recorded, processed, summarized and reported as and when required.

There have been no changes in our internal control over financial reporting that occurred during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. There were no material weaknesses identified in the evaluation, and therefore, no corrective actions were taken.

[**Table of Contents**](#toc)

**PART II. OTHER INFORMATION:**

**ITEM 1. LEGAL PROCEEDINGS** 

From time to time in the ordinary course of business, we may become subject to legal proceedings, claims or disputes.

Various claims have been asserted against the 2<sup>nd</sup> Street Joint Venture, including that the rents at Gantry Park Landing have been in excess of the lawfully allowable amounts. While any dispute has an element of uncertainty, the 2<sup>nd</sup> Street Joint Venture currently believes that the likelihood of an unfavorable outcome with respect to these matters is remote and therefore, no provision for loss has been recorded in connection therewith.

Other than the aforementioned matter, the Company is not a party to any material pending legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on its results of operations or financial condition, which would require accrual or disclosure of the contingency and possible range of loss.

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

During the period covered by this Quarterly Report on Form 10-Q, we did not sell any equity securities that were not registered under the Securities Act of 1933.

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4. MINE SAFETY DISCLOSURES**

Not applicable.

**ITEM 5. OTHER INFORMATION.**

None.

**ITEM 6. EXHIBITS**

---

| | |
|:---|:---|
| **Exhibit<br> Number** | **Description** |
| 31.1\* | [Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended.](lvvr1ex31-1.htm) |
| 31.2\* | [Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15 d-14(a) of the Securities Exchange Act, as amended.](lvvr1ex31-2.htm) |
| 32.1\* | [Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Pursuant to SEC Release 34-47551 this Exhibit is furnished to the SEC and shall not be deemed to be "filed."](lvvr1ex32-1.htm) |
| 32.2\* | [Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Pursuant to SEC Release 34-47551 this Exhibit is furnished to the SEC and shall not be deemed to be "filed."](lvvr1ex32-2.htm) |
| 101\* | XBRL (eXtensible Business Reporting Language). The following financial information from Lightstone Value Plus REIT I, Inc. on Form 10-Q for the quarter ended September 30, 2025, filed with the SEC on November 14, 2025, formatted in XBRL includes: (1) Consolidated Balance Sheets, (2) Consolidated Statements of Operations, (3) Consolidated Statements of Comprehensive Income, (4) Consolidated Statements of Stockholders' Equity, (5) Consolidated Statements of Cash Flows and (6) the Notes to the Consolidated Financial Statement. |

---

\* Filed herewith

[**Table of Contents**](#toc)

**SIGNATURES**

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

---

| | | |
|:---|:---|:---|
|  | **LIGHTSTONE VALUE PLUS REIT I, INC.** | **LIGHTSTONE VALUE PLUS REIT I, INC.** |
| Date: November 14, 2025 | By: | /s/ David Lichtenstein |
|  |  | David Lichtenstein |
|  |  | Chairman and Chief Executive Officer (Principal Executive Officer) |

---

---

| | | |
|:---|:---|:---|
| Date: November 14, 2025 | By: | /s/ Seth Molod |
|  |  | Seth Molod |
|  |  | Chief Financial Officer and Treasurer<br> (Duly Authorized Officer and Principal Financial and Accounting Officer) |

---

## Exhibit 31.1

**EXHIBIT 31.1**

**Certifications**

I, David Lichtenstein, certify that:

1. I have reviewed this quarterly
report on Form 10-Q of Lightstone Value Plus REIT I, Inc.;

2. Based on my knowledge, this report
does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light
of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial
statements, and other financial information included in this report, fairly present in all material respects the financial condition,
results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying
officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f), for the registrant
and have:

&nbsp;&nbsp;&nbsp;&nbsp;a) Designed such disclosure controls and procedures, or caused
such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant,
including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which
this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, 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;

&nbsp;&nbsp;&nbsp;&nbsp;c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
and

&nbsp;&nbsp;&nbsp;&nbsp;d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's
most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal
control over financial reporting; and

5. The registrant's other certifying
officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's
auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;a) All significant deficiencies and material weaknesses in the
design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's
ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;b) Any fraud, whether or not material, that involves management
or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| /s/ David Lichtenstein |
| David Lichtenstein |
| Chairman and Chief Executive Officer |
| (Principal Executive Officer) |

---

Date: November 14, 2025

## Exhibit 31.2

**EXHIBIT 31.2**

**Certifications**

I, Seth Molod, certify that:

1. I have reviewed this quarterly
report on Form 10-Q of Lightstone Value Plus REIT I, Inc.;

2. Based on my knowledge, this report
does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light
of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial
statements, and other financial information included in this report, fairly present in all material respects the financial condition,
results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying
officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f), for the registrant
and have:

&nbsp;&nbsp;&nbsp;&nbsp;a) Designed such disclosure controls and procedures, or caused
such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant,
including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which
this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, 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;

&nbsp;&nbsp;&nbsp;&nbsp;c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
and

&nbsp;&nbsp;&nbsp;&nbsp;d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's
most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal
control over financial reporting; and

5. The registrant's other certifying
officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's
auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;a) All significant deficiencies and material weaknesses in the
design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's
ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;b) Any fraud, whether or not material, that involves management
or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| |
|:---|
| /s/ Seth Molod |
| Seth Molod |
| Chief Financial Officer and Treasurer |
| (Principal Financial and Accounting Officer) |

---

Date: November 14, 2025

## Exhibit 32.1

**EXHIBIT 32.1**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE**

**SARBANES-OXLEY ACT OF 2002**

I, David Lichtenstein, the Chief Executive Officer and Chairman of the Board of Directors of Lightstone Value Plus REIT I, Inc. (the "Company") certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Quarterly Report on Form 10-Q of the Company for the quarter ended September 30, 2025 (the "Report") fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C 78m); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ David Lichtenstein |
| David Lichtenstein |
| Chairman and Chief Executive Officer |
| (Principal Executive Officer) |

---

Date: November 14, 2025

## Exhibit 32.2

**EXHIBIT 32.2**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE**

**SARBANES-OXLEY ACT OF 2002**

I, Seth Molod, the Chief Financial Officer, Treasurer and Principal Accounting Officer of Lightstone Value Plus REIT I, Inc. (the "Company") certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Quarterly Report on Form 10-Q of the Company for the quarter ended September 30, 2025 (the "Report") fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C 78m); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Seth Molod |
| Seth Molod |
| Chief Financial Officer and Treasurer |
| (Principal Financial and Accounting Officer) |

---

Date: November 14, 2025