
If only they had a good index to hedge that risk...

Five Mile submitted a preliminary nonbinding offer for Innkeepers earlier this week to acquire its 64 remaining hotels, the people said. The offer is slightly higher than an opening bid Five Mile and Lehman made for Innkeepers in a May bankruptcy-court auction. Since then, the two sides have been negotiating terms. The deal consists mostly of assumed debt and converting debt to equity, the people said.
Under the broad contours of the proposed deal, Five Mile would assume a substantial portion of Innkeepers's senior mortgage debt and, along with investment partners, make certain cash payments to creditors.
Those investment partners are Starwood Capital Group and Hersha Hospitality Management, which both would end up owning a piece of Innkeepers, people familiar with the matter said. Hersha, a hotel-management company partially owned by Starwood, would manage the properties for the ownership group, one of the people said.
Lehman would convert a chunk of its mortgage debt to ownership stakes in Innkeepers. Some of the remaining mortgage debt would be paid back, people familiar with the matter said.
Overall, the assumed debt, conversion of Lehman debt to equity and other cash contributions bring the value of the deal to more than $1 billion, the people said.
Innkeepers USA Trust said Cerberus Capital Management LP abandoned a $1.12 billion deal to buy the hotelier as part of a ploy to pay a lower price and must close the transaction or pay "substantial damages."
In a lawsuit filed Monday in a federal bankruptcy court in New York, Innkeepers said the two sides "stood at the goal line" Aug. 5 to consummate the deal when the private-equity firm told the hotel owner it wouldn't close, offering "no explanation." The decision upended plans by Innkeepers to exit bankruptcy protection, where it has been since July 2010.
Cerberus, which had agreed to buy 64 Innkeepers hotels with partner Chatham Lodging Trust, terminated the deal earlier this month, saying a "material adverse effect" had occurred that gave it permission to walk away. The buyout firm has since asked for a $20 million deposit on the deal to be returned.
Cerberus Capital Management LP and Chatham Lodging Trust terminated their agreement to buy 64 hotels from Innkeepers USA Trust for $1.1 billion, citing a possible adverse change in the business.


| Class | MSTR/S&P | Size($mm) | WAL(yr) | CE% | Cum LTV | Debt Yield (UW NOI) |
| A1 | AAA/AAA(sf) | 85.249 | 2.42 | 14.5 | 53.70% | 13.80% |
| A2 | AAA/AAA(sf) | 332.497 | 4.85 | 14.5 | 53.70% | 13.80% |
| A3 | AAA/AAA(sf) | 90.651 | 7.38 | 14.5 | 53.70% | 13.80% |
| A4 | AAA/AAA(sf) | 753.667 | 9.77 | 14.5 | 53.70% | 13.80% |
| B | AA+/AA-(sf) | 60.889 | 9.95 | 10.375 | 56.30% | 13.20% |
| C | A/A-(sf) | 62.734 | 9.95 | 6.125 | 59.00% | 12.60% |
| D | BBB/BBB(sf) | 35.058 | 9.95 | 3.75 | 60.40% | 12.30% |

