Host Hotels & Resorts Announces Sale of the Four Seasons Resort Orlando at Walt Disney World® Resort and the Four Seasons Resort and Residences Jackson Hole
02/18/2026
The sale excludes the ongoing condo development at the Four Seasons Resort Orlando at
In
Since 2018, the Company has disposed of approximately
This press release contains non-GAAP financial measures. See the supplemental information attached for a description of these measures and reconciliations to the most directly comparable GAAP measure as well as additional detail on the calculation of IRR.
ABOUT
SUPPLEMENTAL INFORMATION
EBITDA Multiples
The following table reconciles net income to
| No. of Rooms |
Price | Income(6) |
Plus: Depreciation |
Plus: Interest expense |
Plus: Income Tax |
Equals: Hotel EBITDA |
Net income multiple(2)(3) |
EBITDA multiple(2)(3) |
|
| Four Seasons Resort Orlando at |
569 | — | — | 26x | 14.9x | ||||
| 232 | — | — | 30x | 25.0x | |||||
| 2018-2026 Dispositions(4) | 20,761 | 29x | 16.7x | ||||||
| 2018-2026 Acquisitions(5) | 5,273 | — | 23x | 13.6x | |||||
- The proceeds will be net of
$23 million for the buyer's acquisition of the furniture, fixture and equipment ("FF&E") reserves. - Consistent with industry practice, acquisition EBITDA multiples are calculated as the ratio between the purchase price and forecast operations (hotel EBITDA) in the year of acquisition. The comparable GAAP metric to EBITDA multiple is the ratio of the purchase price to hotel net income (loss) as shown in the table above along with a reconciliation of hotel net income to EBITDA.
- Consistent with industry practice, disposition EBITDA multiples are calculated as the ratio between the sales price (plus estimated avoided capital expenditures over the five years following the disposition dates) and EBITDA on a Trailing Twelve Month (“TTM”) basis from the disposition date. The comparable GAAP metric to EBITDA multiple is the ratio of the purchase price to hotel net income (loss) as shown in the table above, which also includes a reconciliation of hotel net income to hotel EBITDA.
- For 2018 – 2026 dispositions, EBITDA on a TTM basis was used except for 2020 – 2022 dispositions which use 2019 full year results as the TTM results are not representative of normalized operations.
- For 2018 – 2026 acquisitions, forecast operations in the year of acquisition were used except a for hotels acquired in 2021, when 2019 operations were used as 2021 results were not representative of normalized operations, with the following exceptions: Baker's Cay Resort
Key Largo (2021 acquisition), based on 2021 forecast operations at acquisition, as the property was under renovation and closed for part of 2019;The Laura Hotel (2021 acquisition), based on estimated normalized results at acquisition that assume results are in-line with the 2019 results of comparable Houston properties, as the property was re-opened with a new manager and brand when acquired in 2021;Alila Ventana Big Sur (2021 acquisition), based on 2021 forecast operations at acquisition as the property was under renovation for part of 2019; The Alida, Savannah (2021 acquisition), which adjusts 2019 results for construction disruption to the surroundingPlant Riverside District and for initial ramp-up of hotel operations. Acquisition EBITDA includes an upward adjustment of$13 million to reflect normalized operations for bothThe Laura Hotel and The Alida, Savannah. - Certain items from our statement of operations are not allocated to individual properties, including interest on our senior notes, corporate and other expenses, and the benefit (provision) for income taxes.
IRR Calculation
The following table summarizes the key components used in the calculation of the Internal Rate of Return (“IRR”) for our ownership period of the Four Seasons Resort Orlando at
| 2021 | 2022 | 2023 | 2024 | 2025 | YTD 2026 | ||||
| Cash provided by operations | — | — | — | ||||||
| Proceeds from sales of assets | — | — | — | — | — | — | — | — | |
| Acquisitions | — | — | — | — | — | — | — | ||
| Transaction costs and proration items | — | — | — | — | — | — | |||
| Capital expenditures | — | — | — | ||||||
| Cash provided by (used in) investing activities | |||||||||
| IRR | 11.0% | ||||||||
Chief Financial Officer (240) 744-5267 |
Investor Relations (240) 744-5117 ir@hosthotels.com |
Source: Host Hotels & Resorts, L.P.
