XML 52 R11.htm IDEA: XBRL DOCUMENT v3.19.3
Acquisition of Hotel Properties
9 Months Ended
Sep. 30, 2019
Business Combinations [Abstract]  
Acquisition of Hotel Properties Acquisition of Hotel Properties
Hotel Purchase Price Allocation
We acquired the Residence Inn Summerville ("RI Summerville") hotel in Summerville, SC for $20.8 million on August 27, 2018 and the Courtyard Dallas Downtown ("Dallas DT") hotel in Dallas, TX for $49.0 million on December 5, 2018. The allocation of the purchase price of each hotel acquired by the Company in 2018, based on the fair value on the date of its acquisition, was (in thousands):
RI SummervilleDallas DT
Acquisition date8/27/201812/5/2018
Number of Rooms96  167  
Land$2,300  $2,900  
Building and improvements17,060  42,760  
Furniture, fixtures and equipment1,234  3,340  
Cash—   
Accounts receivable—   
Prepaid expenses and other assets—  68  
Accounts payable and accrued expenses(9) (33) 
Net assets acquired, net of cash$20,585  $49,043  
The value of the assets acquired was primarily based on a sales comparison approach (for land) and a depreciated replacement cost approach (for building and improvements and furniture, fixtures and equipment). The sales comparison approach uses inputs of recent land sales in the respective hotel markets.  The depreciated replacement cost approach uses inputs of both direct and indirect replacement costs using a nationally recognized authority on replacement cost information as well as the age, square footage and number of rooms of the respective assets. Property acquisition costs of $0.0 million and $0.2 million, respectively were capitalized in 2019 and 2018.
The amount of revenue and operating income from the hotels acquired in 2018 from their respective dates of acquisition through September 30, 2019 is as follows (in thousands):
For the three months ended September 30,For the nine months ended September 30,
2019201820192018
Acquisition DateRevenueOperating IncomeRevenueOperating IncomeRevenueOperating IncomeRevenueOperating Income
Residence Inn Summerville, SC08/27/2018$895  $303  $186  $(77) $2,719  $966  $186  $(112) 
Courtyard Dallas Downtown, TX12/5/2018$1,866  $515  —  —  5,857  1,918  —  —  
Total$2,761  $818  $186  $(77) $8,576  $2,884  $186  $(112)