MeriStar Hospitality Corporation reports second quarter results -- FFO Per Share exceeds analysts' estimates by $0.04
RevPAR up 7.1 percent

Company Press Release
August 1, 2000
WASHINGTON, DC--MeriStar Hospitality Corporation (NYSE: MHX), the nation's third largest hotel real estate investment trust (REIT), yesterday announced results for the second quarter ended June 30, 2000.

Funds from operations (FFO) for the 2000 second quarter rose to $63.1 million, and FFO per diluted share rose 8.5 percent to $1.15. FFO results were $0.04 higher than consensus analyst expectations. Revenues increased 7.1 percent to $108.2 million. Earnings before interest expense, income taxes, depreciation and amortization (EBITDA) rose 6.7 percent to $92.7 million.

Revenue per available room (RevPAR) for all hotels owned for the full 2000 second quarter advanced 7.1 percent to $84.44. Average daily rate (ADR) increased 6.7 percent to $109.46, while occupancy increased 0.3 percent to 77.1 percent.

``Results for the second quarter were extremely positive, with our RevPAR growth continuing to outpace expectations,'' said Paul W. Whetsell, chairman and CEO of MeriStar Hospitality. ``Our RevPAR improvement resulted from a continued strong economy and our proprietary marketing and management programs. In addition, we continue to benefit from our major renovation programs carried out over the past three years, which have put our properties in excellent physical condition to compete in our markets.''

Whetsell noted that during the quarter, the company sold three small hotels that were not consistent with MeriStar's long-term focus on larger, upscale, full-service properties and used the $25 million in proceeds to pay down the company's line of credit and to buy back stock.

John Emery, chief operating officer, commented, ``Our continued focus on growth within our existing assets is yielding excellent bottom line results. At the same time, we have significantly increased our liquidity and improved our capital structure, strengthening our base for prudent new growth. Currently, we have available in excess of $100 million to capitalize on investment opportunities that arise.

``Our investment in STS Hotel Net (www.hotelnet.com) represents our initial foray into broadening value creation for shareholders beyond traditional real estate returns,'' Emery said. ``The growth in the HotelNet.com travel portal already has far exceeded our initial expectations, with more than 325,000 hotel rooms under contract or letter of intent. The REIT Modernization Act will provide even more opportunity for MeriStar to participate in business opportunities that capture value for our shareholders.''

Washington, D.C.-based MeriStar Hospitality Corporation owns 114 principally upscale, full-service hotels in major market and resort locations with 29,090 rooms in 27 states, the District of Columbia and Canada. The company owns hotels under such internationally known brands as Hilton, Sheraton, Marriott, Westin, Radisson and Doubletree. For more information about MeriStar Hospitality Corporation, visit the company's web site: www.meristar.com

This press release contains forward-looking statements about MeriStar Hospitality Corporation, including those statements regarding future operating results and the timing and composition of revenues, among others. Except for historical information, the matters discussed in this press release are forward-looking statements that are subject to certain risks and uncertainties that could cause the actual results to differ materially, including the following: the ability of the company to successfully implement its acquisition strategy and operating strategy; the company's ability to manage rapid expansion; changes in economic cycles; competition from other hospitality companies; and changes in the laws and government regulations applicable to the company.

MeriStar Hospitality Corporation
Statements of Operations (1)
(Unaudited, in thousands except per share
 amounts and operating statistics)

                                Three Months Ended   Six Months Ended
                                      June 30,            June 30,
                                  2000      1999      2000      1999

Revenue
   Participating lease revenue  $106,151  $ 98,909  $204,353  $191,104
   Office rental and
    other revenue                  2,031     2,076     3,608     3,358
                                --------  --------  --------  --------
Total revenue                    108,182   100,985   207,961   194,462

Expenses
   Administrative and general      2,379     1,208     4,150     2,743
   Office rental and
    other expense                    737       488     1,343       984
   Property taxes, insurance
    and other                     12,402    12,413    25,093    26,015
   Depreciation and amortization  28,113    24,578    54,743    48,466
   Interest expense, net          29,657    26,407    58,417    50,496
                                --------  --------  --------  --------
Total expenses                    73,288    65,094   143,746   128,704

                                --------  --------  --------  --------
Income before minority
 interests, income taxes,
 gain on sale of assets
 and extraordinary item           34,894    35,891    64,215    65,758

Minority interests                 3,209     3,661     6,158     6,765
Income taxes                         634       359     1,161     1,180
                                --------  --------  --------  --------

Income before gain on sale of
 assets and extraordinary item    31,051    31,871    56,896    57,813

Gain on sale of assets,
 net of taxes                      3,425       -       3,425       -

Extraordinary item, net of taxes     -         -       3,054       -

                                --------  --------  --------  --------
Net income                      $ 34,476  $ 31,871  $ 63,375  $ 57,813
                                ========  ========  ========  ========


Diluted funds from operations
   Income before gain on
    sale of assets and
    extraordinary item          $ 31,051  $ 31,871  $ 56,896  $ 57,813
   Minority interest to common
    OP unit holders                3,068     3,541     5,875     6,482
   Interest on convertible debt    1,832     2,026     3,823     4,119
   Hotel depreciation and
    amortization                  27,106    23,593    52,804    46,616
                                --------  --------  --------  --------

                                $ 63,057  $ 61,031  $119,398  $115,030
                                ========  ========  ========  ========

Weighted average number of
 diluted shares of common
 stock outstanding                54,887    57,669    55,673    57,485
                                ========  ========  ========  ========

Funds from operations
 per diluted share              $   1.15  $   1.06  $   2.14  $   2.00
                                ========  ========  ========  ========

(1)  Excludes the effect of SAB 101 which would be a decrease to
     participating lease revenue of $(26,643) and $(59,322) for the
     three and six months ended June 30, 2000, respectively. There
     would be a decrease of $(26,930) and $(56,314) for the three and
     six months ended June 30, 1999, respectively.

Operating Information
EBITDA                          $ 92,664  $ 86,876  $177,375  $164,720
Occupancy                          77.1%     76.9%     73.9%     74.0%
ADR                             $ 109.46  $ 102.56  $ 110.41  $ 104.71
RevPAR                          $  84.44  $  78.86  $  81.59  $  77.54
RevPAR Increase                    7.08%               5.22%


--------------------------------------------------------------------------------
Contact:
Bruce Riggins
Director of Finance
(202) 295-2276
OR
Melissa Thompson
Director of Corporate Communications
(202) 295-2228
OR
Jerry Daly or Carol McCune
Daly Gray Public Relations (Media)
(703) 435-6293