Skip to content
Harborby Signalry

Public tape · 109 of 282 · 2022

Apr 1, 2022Historical cited · 2022

Hampton Inn & Suites Memphis – Shady Grove — Park disposition

Park sold the 131-room Hampton Inn & Suites Memphis – Shady Grove in April 2022 for gross proceeds of $11.5 million. Harbor uses the first of April rather than inventing a closing day. Harbor PPK is $11.5 million ÷ 131. The same Q1 2022 Exhibit 99.1 names April, the 131 rooms, and that gross price. Use the $11.5 million hotel price, not Park’s $88,000/key rounding. Buyer unnamed. Not Apple’s 2018 Hampton Inn & Suites Memphis $39.0 million / 144 tape, not Apple’s 2021 Hilton Garden Inn Memphis $38.0 million / 150 tape, and not The Peabody. Hilton Chicago/Oak Brook Suites and Homewood Suites Seattle Convention Center Pike Street stay off until a filing names a hotel price and keys together. The $102 million April–June 2022 proceeds line and the $149 million 2022 proceeds line stay combined. Older than the 2025–26 blotter cut.

$11.5M

Cited consideration · 131 keys · $88k / key

Park Q1 2022 Exhibit 99.1: $11.5 million gross for the 131-room Hampton Inn & Suites Memphis – Shady Grove. Memphis Hampton — not a Peabody PPK.

Park Hotels & Resorts Exhibit 99.1, first quarter 2022 (sold April)

Historical cited · 2022 corpus. Public filing or issuer IR. Combined PSAs stay combined. Harbor will not invent a price.

Deal FrameLiving packetLabeled estimateCompare this tape2022 cited corpus2022 cited filingsPark · 2022 filings

Keys at tape
131
Segment
Upper midscale
Market
Memphis
Buyer
—
Seller
Park Hotels & Resorts

Source

Park Hotels & Resorts Exhibit 99.1, first quarter 2022 (sold April)

https://www.sec.gov/Archives/edgar/data/1617406/000095017022006759/pk-ex99_1.htm

Estimate ↔ tape

The worksheet next to the filing

Cited consideration on the left. Harbor’s labeled defaults on the right. A gap is a question, not a bid. Portfolio tapes and seller paper stay footnoted. Not an appraisal.

Tape
$11.5M

$87,786 / key · 131 keys

Worksheet
$15.1M

$115,557 / key · Harbor defaults

Gap
+32%

Memphis · worksheet vs tape PPK

Park Q1 2022 Exhibit 99.1: $11.5 million gross for the 131-room Hampton Inn & Suites Memphis – Shady Grove. Memphis Hampton — not a Peabody PPK.

Park Hotels & Resorts Exhibit 99.1, first quarter 2022 (sold April)

Historical cited · 2022 corpus. Public filing or issuer IR. Combined PSAs stay combined. Harbor will not invent a price.

Open the tapeDeal FrameShock the worksheetCompare tapes

The house

Run the labeled estimate

Worksheet, not an appraisal. Shock cap ±50 bps and ADR ±10% before you treat any number as a bid.

Memphis · Upper midscale

Hampton Inn & Suites Memphis – Shady Grove

131 keys · Memphis · Hampton by Hilton

Memphis Hampton at Shady Grove. Park sold the 131-key house in April 2022 for $11.5 million gross (Q1 2022 Exhibit 99.1). Buyer unnamed. Harbor uses the first of April rather than inventing a closing day. Use that gross hotel price, not Park’s $88,000/key rounding. Not Apple’s 2018 Hampton Inn & Suites Memphis $39.0 million / 144 tape, not Apple’s 2021 Hilton Garden Inn Memphis $38.0 million / 150 tape, and not The Peabody. Hilton Chicago/Oak Brook Suites and Homewood Suites Seattle Convention Center Pike Street stay off until a filing names a hotel price and keys together.

Same house or same market · 1

Related public tapes

Same hotel first, then the same market and segment. Structure footnotes stay on the tape. This is not a paid comps service.

Public filingApple boughtFeb 5, 2018

Hampton Inn & Suites Memphis — Apple Hospitality acquisition

Hampton Inn & Suites Memphis · 144 keys · Upper midscale

Consideration

$39.0M

$271k / key

Apple 2019 10-K table: $39.0 million for the existing 144-room Hampton Inn & Suites Memphis. Memphis Hampton — not a Garden Inn PPK.

Apple Hospitality REIT Form 10-K for the year ended December 31, 2019 (closed February 5, 2018)

Apple acquired the existing 144-room Hampton Inn & Suites Memphis on February 5, 2018 for a $39.0 million gross purchase price. Harbor PPK is $39.0 million ÷ 144. Use the table price, not transaction costs. Seller unnamed. Same-day Atlanta/Downtown Hampton is a second named 10-K price, not a Harbor split. Not the Garden Inn $38.0 million tape and not The Peabody. The $152.2 million 2018 line is the sum of five named 10-K prices. Older than the 2025–26 blotter cut.

Open the tape →FramePacketEstimateMemphisCompare