UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 1-K

 

ANNUAL REPORT PURSUANT TO REGULATION A

 

For the fiscal year ended:

December 31, 2025

 

ARRIVED STR, LLC
(Exact name of issuer as specified in its charter)

 

Delaware   88- 3444701
State of other jurisdiction of
incorporation or Organization
  (I.R.S. Employer
Identification No.)

 

1700 Westlake Ave North, Suite 200

Seattle, WA 98109

(Full mailing address of principal executive offices)

 

(814)-277-4833
(Issuer’s telephone number, including area code)

 

www.arrived.com
(Issuer’s website)

 

Arrived Series Oasis; Arrived Series Pointbreak; Arrived Series Hammock; Arrived Series Ace; Arrived Series Cardinal; Arrived Series Orchard; Arrived Series Mirage; Arrived Series Cactus; Arrived Series Opry; Arrived Series Lakeridge; Arrived Series Serenity; Arrived Series Sugarcreek; Arrived Series Palm; Arrived Series Havasu; Arrived Series Regal; Arrived Series Lodge; Arrived Series Myrtle; Arrived Series Kinlani; Arrived Series Hickorybear; Arrived Series Pasquin; Arrived Series Koi; Arrived Series Longbranch; Arrived Series Coolbaugh; Arrived Series Loop; Arrived Series Pickler; Arrived Series Billingswood; Arrived Series Smokey; Arrived Series Solstice; Arrived Series SuiteSpot

(Title of each class of securities issued pursuant to Regulation A)

 

 

 

 

 

TABLE OF CONTENTS

 

ITEM 1. DESCRIPTION OF BUSINESS 1
   
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION 14
   
ITEM 3. DIRECTORS AND OFFICERS 24
   
ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS 27
   
ITEM 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS 27
   
ITEM 6. OTHER INFORMATION 27
   
ITEM 7. FINANCIAL STATEMENTS F-1
   
ITEM 8. EXHIBITS 28

 

i

 

 

CAUTIONARY STATEMENT REGARDING Forward-Looking StatementS

 

The information contained in this Annual Report on Form 1-K (this “Form 1-K”) includes some statements that are not historical and that are considered “forward-looking statements.” Such forward-looking statements include, but are not limited to, statements regarding our development plans for our business; our strategies and business outlook; anticipated development of Arrived STR, LLC (the “Company”), Arrived Fund Manager, LLC (the “manager”), each series of our Company and the Arrived platform (defined below); and various other matters (including contingent liabilities and obligations and changes in accounting policies, standards and interpretations). These forward-looking statements express the manager’s expectations, hopes, beliefs, and intentions regarding the future. In addition, without limiting the foregoing, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.  The words “anticipates,” “believes,” “continue,” “could,” “estimates,” “expects,” “intends,” “may,” “might,” “plans,” “possible,” “potential,” “predicts,” “projects,” “seeks,” “should,” “will,” “would” and similar expressions and variations, or comparable terminology, or the negatives of any of the foregoing, may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.

 

The forward-looking statements contained in this Form 1-K are based on current expectations and beliefs concerning future developments that are difficult to predict. Neither our Company nor the manager can guarantee future performance, or that future developments affecting our Company, the manager or the Arrived platform will be as currently anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.

 

All forward-looking statements attributable to us are expressly qualified in their entirety by these risks and uncertainties. These risks and uncertainties, along with others, are detailed under the headings “Summary – Summary Risk Factors” and “Risk Factors” in our latest offering circular (the “Offering Circular”) filed by the Company with the Securities and Exchange Commission (the “Commission”), which may be accessed here and may be amended, and in our subsequent reports and offering statements filed from time to time with the Commission. Should one or more of these risks or uncertainties materialize, or should any of the parties’ assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. You should not place undue reliance on any forward-looking statements and should not make an investment decision based solely on these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

 

MARKET AND OTHER INDUSTRY DATA

 

This Form 1-K includes market and other industry data and estimates that are based on our management’s knowledge and experience in the markets in which we operate. The sources of such data generally state that the information they provide has been obtained from sources they believe to be reliable, but we have not investigated or verified the accuracy and completeness of such information. Our own estimates are based on information obtained from our and our affiliates’ experience in the markets in which we operate and from other contacts in these markets. We are responsible for all of the disclosure in this Form 1-K, and we believe our estimates to be accurate as of the date of this Form 1-K or such other date stated herein. However, this information may prove to be inaccurate because of the method by which we obtained some of the data for the estimates or because this information cannot always be verified with complete certainty due to the limits on the availability and reliability of raw data, the voluntary nature of the data gathering process and other limitations and uncertainties. As a result, you should be aware that market and other industry data included in this Form 1-K, and estimates and beliefs based on that data, may not be reliable.

 

ii

 

 

Item 1. Description of Business

 

Company Overview – Our Mission

 

Arrived STR, LLC, a Delaware series limited liability company, was formed in July 2022 to permit public investment in individual residential properties. We believe people should have access to the wealth creation that real estate investment can provide. To support this idea, we are building what we believe to be a new model for real estate investment. We believe in passive income, conservative debt, diversification, and aligned incentives.

  

Arrived is a marketplace for investing in real estate. We buy residential properties, divide them into multiple interests, and offer them as investments on a per interest basis through our web-based platform. Investors can manage their risk by spreading their investments across a portfolio of homes and they can invest in real estate without needing to apply for mortgages or take on personal debt.

  

Arrived does all of the work of sourcing, analyzing, maintaining, and managing all of the homes that we acquire. We analyze every home investment across several financial, market, and demographic characteristics to support our acquisition decision-making. Every investment we make is an investment in the communities in which Arrived operates, alongside other like-minded individuals. As our community network grows, so does our access to investment and housing opportunities.

  

Arrived arranges for a property manager to operate the properties as short-term rentals for guests who can also invest through the same process as any other member of the Arrived platform, becoming part owners of the homes they’re staying in at that time. By investing together, we align incentives towards creating value for everyone involved.

  

Our Series LLC Structure

  

Each short-term rental that we acquire will be owned by a separate series of our Company that we will establish to acquire that residential property.  Each series may hold the specific property that it acquires directly or in a wholly-owned subsidiary, which would be a limited liability company organized under the laws of the state in which the series property is located. 

  

As a Delaware series limited liability company, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular series are segregated and enforceable only against the assets of such series, as provided under Delaware law. 

  

We intend for each series to elect to be treated as a corporation for U.S. federal income tax purposes; however, if we determine that the real property and potential income from such real property selected for a specific series are suitable for a REIT and it would be beneficial to us and our investors to be taxed as a REIT, then the investment entity for such series may elect to be taxed as a separate REIT for U.S. federal income tax purposes.

 

Our Company’s core business is the identification, acquisition, marketing and management of individual residential properties for the benefit of our investors. Each series is intended to own a single property.

 

Investment Objectives

 

Our investment objectives are: 

 

  Consistent cash flow;

 

  Long term capital appreciation with moderate to no leverage;

 

  Favorable tax treatment of REIT income and long term capital gains, if available; and

 

  Capital preservation.

 

We cannot assure you that we will attain these objectives or that the value of our assets will not decrease. 

 

1

 

 

Our Investment Criteria

 

Our home acquisition investments are evaluated against the following primary characteristics:

 

  Capitalization rates, including set-up fees and furniture, fixtures and equipment as part of the initial purchase price, greater than five percent (5%). For this purpose, the capitalization rate reflects a series property’s annual short-term rental income minus property management fees, local real estate taxes and permitting fees, property insurance, maintenance expenses, and marketing incentives, divided by the purchase price of the property;

 

  Homes with a minimum of four (4) bedrooms and two (2) bathrooms;

 

  Homes with a price range of $300,000 to $1,500,000 and a repair/improvement budget requirement of less than 20% of the home purchase price; and

 

  Locations that are highly desirable travel and short-term rental locations.

  

Our Investment Process

 

Our investment process leverages our network of renter demand, experienced team members, and data analysis to make our investment decisions:

 

  Sourcing: Arrived will use an in-house acquisition team (using industry leading analysis and screening tools) in collaboration with local real estate professionals to find and source investment opportunities. The opportunities may include individual homes listed on the MLS, bulk rental home portfolios, BFR (built-for-rent) communities, and off-market deals sourced by our staff and from leads generated from our member network.

 

  Due Diligence: Arrived evaluates potential investments against our stated investment criteria. Once a geographic market is selected, our due diligence will focus on the sub-market and the property itself, including the particularities of the rental activity within such sub-market and its effect on the value of the property. Value analysis will include projected short-term rental rates and home values, relying on a combination of first-party data, automated valuation models, or AVMs, and third party independent appraisals. Property level analysis will look at standard risk factors including condition of title, structural defects in the home, environmental issues, and other hazards such as floods and earthquakes.

 

  Investment Committee: Once our acquisition team recommends a home purchase, the investment committee will convene to review due diligence materials and issue a go/no-go decision.

 

  Property Purchase: A property will be purchased either by the manager or an affiliate of the manager and then resold to a particular series or a wholly-owned subsidiary of the series, or purchased directly by a series from a third-party seller, in accordance with the acquisition mechanics set forth below.  Following acquisition of a property by a series, the property will be renovated, to the extent necessary, and then listed for guests to book for short-term stays through a third-party site, such as Airbnb or Vrbo. If a series property is renovated prior to the closing of the relevant series offering, the funds required for renovations will be forwarded to the series by the manager and repaid out of offering proceeds.

 

  Ongoing Management: Arrived will partner with one or more third party independent property management firms in each of our markets. The property management firm will maintain books and records, coordinate the listing of the property on various short-term rental sites, inspect each home and ensure that it is properly maintained, handle maintenance requests, and be responsible for guest payment and compliance. We intend that our preferred property management firms will utilize modern tech-enabled property management platforms with digital payment and communication features.

 

2

 

 

Our Manager

 

We are managed by Arrived Fund Manager, LLC, a Delaware limited liability company and managing member of our Company, which we refer to herein as the “manager”. Pursuant to the terms of our operating agreement, the manager will provide certain management and advisory services to us and to each of our series and their subsidiaries, if any, as well as a management team and appropriate support personnel. The manager is a wholly owned subsidiary of our sponsor, Arrived Holdings, Inc., a Delaware corporation, which is an asset management company that operates a web-based investment platform, the Arrived platform, used by our Company for the offer and sale of interests in the series of our Company.

 

Investment Strategy – Our Market Opportunity

  

Our investment strategy is to acquire, invest in, manage, operate, selectively leverage and sell residential properties located in vibrant, growing cities across America. We believe that these markets offer investors a blend of attractive capitalization rates and a strong prospect for long term property value appreciation.

  

Market Selection

  

We intend to focus our business efforts on lucrative destination markets and areas with core urban markets that command high short-term rental rates and strong occupancy and exhibit the following characteristics:

  

  Popular with millennials;

  

  Favorable competitive landscape with respect to barriers to entry and supply/demand dynamics;

  

  Less than an hour drive from a large population center;

  

  Unique attractions, geographic features and desirable experiences; and

 

  Strong short-term rental revenue production abilities relative to the cost of real estate.

  

For a brief overview of the particular geographic market in which a series property is located, see the individual series property listings in the section titled “The Series Properties Being Offered” below.

 

We focus on acquiring properties we believe (1) are likely to generate stable cash flows in the long term and (2) have significant possibilities for long-term capital appreciation, such as those located in neighborhoods with what we see as high growth potential and those available from sellers who are distressed or face time-sensitive deadlines. 

 

We may enter into one or more joint ventures, tenant-in-common investments or other co-ownership arrangements for the acquisition, development or improvement of properties with third parties or affiliates of the manager, including present and future real estate investment offerings sponsored by affiliates of the manager. 

  

Investment Decisions and Asset Management 

 

Within our investment policies and objectives, the manager will have discretion with respect to the selection of specific investments and the purchase and sale of our properties. We believe that successful real estate investment requires the implementation of strategies that permit favorable purchases, effective asset management and timely disposition of those assets. As such, we have developed a disciplined investment approach that combines the experience of our manager with a structure that emphasizes thorough market research, stringent underwriting standards and an extensive down-side analysis of the risks of each investment. The approach also includes active and aggressive management of each asset acquired.

 

3

 

 

To execute our disciplined investment approach, the manager will take responsibility for the business plan of each investment. The following practices summarize our investment approach:

  

  Local Market Research – Our manager will extensively research the acquisition and underwriting of each transaction, utilizing both real time market data and the transactional knowledge and experience of our network of professionals and in market relationships.

  

  Underwriting Discipline – Our manager will follow a tightly controlled and managed process to examine all elements of a potential investment, including, with respect to real property, its location, income-producing capacity, prospects for long-range appreciation, tax considerations and liquidity.

  

  Risk Management – Risk management will be a fundamental principle in the management of each of our properties. Operating or performance risks arise at the investment level and often require real estate operating experience to cure. Our manager will review the operating performance of investments against projections and provide the oversight necessary to detect and resolve issues as they arise.

  

  Asset Management – Prior to the purchase of a property, our manager will develop a property business strategy which will be customized based on the acquisition and underwriting data. This is a forecast of the action items to be taken and the capital needed to achieve the anticipated returns. The manager will review asset business strategies regularly to anticipate changes or opportunities in the market during a given phase of a real estate cycle.

  

Investments in Real Property

  

Our investment in real estate generally will take the form of holding fee title or a long-term leasehold estate. We will acquire such interests either directly or indirectly through limited liability companies or through investments in joint ventures, partnerships or other co-ownership arrangements with third parties, including developers of the properties, or with affiliates of the manager.

 

Our obligation to purchase any property generally will be conditioned upon the delivery and verification of certain documents from the seller or developer, including, where appropriate:

 

  plans and specifications;

  

  evidence of marketable title subject to such liens and encumbrances as are acceptable to the manager;

  

  auditable financial statements covering recent operations of properties having operating histories; and

  

  title and liability insurance policies. 

 

We may seek to enter into arrangements with the seller or developer of a property whereby the seller or developer agrees that, if during a stated period the property does not generate a specified cash flow, the seller or developer will pay in cash to us a sum necessary to reach the specified cash flow level, subject in some cases to negotiated dollar limitations. In determining whether to purchase a particular property, we may, in accordance with customary practices, obtain an option on such property. The amount paid for an option, if any, is normally surrendered if the property is not purchased and is normally credited against the purchase price if the property is purchased. The terms and conditions of any rental agreement that we enter into with our guests may vary substantially; however, we represent that all of our rental agreements will be standardized agreements customarily used under the terms of service of the applicable short-term rental platform on which we list the property for short-term rental. Such standardized rental agreements generally have terms of fewer than thirty (30) days. 

  

In purchasing, developing and renting properties, we will be subject to risks generally incident to the ownership of real estate.

 

4

 

 

Investment Process

  

The manager has the authority to make all the decisions regarding our investments consistent with the investment objectives and leverage policies approved by the manager and subject to the limitations in the operating agreement.

 

The manager will focus on the sourcing, acquisition and management of residential properties. It will source our investments from former and current financing and investment partners, third-party intermediaries, competitors looking to share risk and investment, and securitization or lending departments of major financial institutions.

 

In selecting investments for us, the manager will utilize the manager’s investment and underwriting process, which focuses on ensuring that each prospective investment is being evaluated appropriately. In addition to the specific investment criteria listed above, our manager will consider the following factors when evaluating prospective investment opportunities: 

 

  macroeconomic conditions that may influence operating performance;

 

  real estate market factors that may influence real estate valuations, real estate financing or the economic performance of real estate generally;

  

  fundamental analysis of the real estate, including the local short-term rental market, regulations related to short-term rentals, zoning, operating costs and the asset’s overall competitive position in its market;

 

  real estate and short-term rental market conditions affecting the real estate;

  

  the cash flow in place and projected to be in place over the expected hold period of the real estate;

  

  the appropriateness of estimated costs and timing associated with capital improvements of the real estate;

  

  a valuation of the investment, investment basis relative to its value and the ability to liquidate an investment through a sale or refinancing of the real estate;

  

  review of third-party reports, including appraisals, engineering and environmental reports;

  

  physical inspections of the real estate and analysis of markets; and

  

  the overall structure of the investment and rights in the transaction documentation. 

  

If a potential investment meets the manager’s underwriting criteria, the manager will review the proposed transaction structure, including, with respect to joint ventures, distribution and waterfall criteria, governance and control rights, buy-sell provisions and recourse provisions. The manager will evaluate our position within the overall capital structure and our rights in relation to other partners or capital tranches. The manager will analyze each potential investment’s risk-return profile and review financing sources, if applicable, to ensure that the investment fits within the parameters of financing facilities and to ensure performance of the real estate asset.  

  

Leverage Policy

  

We may employ leverage to enhance total returns to our investors through a combination of senior financing on our real estate acquisitions, secured facilities, and capital markets financing transactions. We will seek to secure conservatively structured leverage that is long-term, non-recourse, non-mark-to-market financing to the extent obtainable on a cost effective basis. To the extent leverage is employed it may come either in the form of government-sponsored programs or other long-term, non-recourse, non-mark-to-market financing. The manager may from time to time modify our leverage policy in its discretion. However, it is our policy not to borrow more than 70% of the greater of cost (before deducting depreciation or other non-cash reserves) or fair market value of our assets. We cannot exceed the leverage limit of our leverage policy unless any excess in borrowing over such level is approved by the manager. To the extent a series does not employ leverage to fund the initial purchase of an asset, the series may subsequently determine to obtain financing for the asset in accordance with this leverage policy. In such a case, unless the financing (or any other refinancing) proceeds are needed, in the manager’s discretion, to fund the operations of an asset or reserves, the manager may determine to distribute all or a portion of such proceeds to investors.

 

5

 

 

Acquisition Mechanics

 

Typically, each series will acquire its series property prior to the commencement or closing of that series’ offering. Each series property will be fully described in the offering circular as it may be amended to include new series offerings. In each such offering circular, information relating to the series property being offered, such as the description and specifications of the series property, the purchase price of the series property and the relevant terms of purchase, will be disclosed.

  

It is not anticipated that a series will own any assets other than its series property, plus cash reserves for maintenance, insurance and other expenses pertaining to the series property and amounts earned by the series from the monetization of the series property, if any.  Each series may hold the specific property that it acquires in a wholly-owned subsidiary which would be a limited liability company organized under the laws of the state in which the series property is located. 

  

A series may acquire its property either from an unaffiliated third party or from an affiliate. For a detailed description of our acquisition methods, please refer to our latest offering circular filed with the Securities and Exchange Commission on January 30, 2025, which may be accessed here.

 

Operating Policies

  

Credit Risk Management. We may be exposed to various levels of credit and special hazard risk depending on the nature of our assets. The manager and its executive officers will review and monitor credit risk and other risks of loss associated with each investment. The manager will monitor the overall credit risk and levels of provision for loss.

  

Interest Rate Risk Management. We will follow an interest rate risk management policy intended to mitigate the negative effects of major interest rate changes. We intend to minimize our interest rate risk from borrowings by attempting to “match-fund,” which means the manager will seek to structure the key terms of our borrowings to generally correspond with the expected holding period of our assets.

  

Equity Capital Policies. Under the operating agreement, we have the authority to issue an unlimited number of additional interests or other securities. After your purchase in any series offering, the manager may elect to: (i) sell additional securities in future private offerings, or (ii) issue additional securities in public offerings. To the extent we issue additional equity interests after your purchase in an offering, your percentage ownership interest in us will be diluted. In addition, depending upon the terms and pricing of any additional offerings and the value of our investments, you may also experience dilution in the book value and fair value of your interests.

 

Additional Borrowings. We expect each series may seek, as applicable, to finance or refinance any outstanding indebtedness with an additional mortgage or other debt financing, including with either an affiliate or a third party. We expect that any third-party mortgage and/or other debt instruments that a series, or the Company on behalf of a series, enters into in connection with a financing or refinancing of a property will be secured by a security interest in the title of such property and any other assets of the series.

 

Disposition Policies

  

We intend to hold and manage the properties we acquire for a period of five to fifteen years. As each of our properties reaches what we believe to be its optimum value, we will consider disposing of the property. The determination of when a particular property should be sold or otherwise disposed of will be made after consideration of relevant factors, including prevailing and projected economic conditions, whether the value of the property is anticipated to appreciate or decline substantially, local regulatory changes, environmental and other factors that may reduce the desirability of short-term rentals in a particular market, and how operating history may impact the potential sales price. The manager may determine that it is in the best interests of interest holders to sell a property earlier than five years or to hold a property for more than fifteen years. 

  

When we determine to sell a particular property, we will seek to achieve a selling price that maximizes the capital appreciation for investors based on then-current market conditions. We cannot assure you that this objective will be realized.

  

Following the sale of a property, the manager will distribute the proceeds of such sale, net of the property disposition fee as described below, to the interest holders of the applicable series (after payment of any accrued liabilities or debt on the property or of the series at that time).

  

6

 

 

Property Disposition Fee 

  

Upon the disposition and sale of a series property, each series will be charged a market rate property disposition fee that will cover property sale expenses such as brokerage commissions, title, escrow and closing costs. It is expected that this disposition fee charged to a series will range from six to seven percent of the property sale price. To the extent that the actual property disposition fees are less than the amount charged to the series, the manager will receive the difference as income.

  

Description of the Property Management Agreement

  

The Company will appoint an affiliate of the manager or a third-party property management company to serve as property manager to manage the underlying property of each series pursuant to a series specific property management agreement.

  

The services provided by the property manager will include:

  

  facilitating rentals via listing on third-party sites, such as Airbnb and Vrbo;   
     
  creating policies for the collection of rental income;   
     
  managing inventory, cleaning and maintenance for rental property furnishings and supplies;   
     
  investigating, selecting, and, on behalf of the applicable series, engaging and conducting business with such persons as the property manager deems necessary to ensure the proper performance of its obligations under the property management agreement, including, but not limited to, consultants, insurers, insurance agents, maintenance providers, bookkeepers and accountants and any and all persons acting in any other capacity deemed by the property manager necessary or desirable for the performance of any of the services under the property management agreement; and 

 

  developing standards for the care of the underlying properties.  

  

The property manager will have sole authority and complete discretion over the care, custody, maintenance and management of the series property for each series and may take any action that it deems necessary or desirable in connection with each series property, subject to the limits set for in the applicable property management agreement. The property manager may delegate all or any of its duties under the applicable property management agreement to a third-party property manager. The property manager will not have the authority to sell, transfer, encumber or convey any series property.

  

Each property management agreement will terminate on the earlier of: (i) the manager’s discretion to terminate a property management agreement at pre-determined renewal periods or by paying a termination fee, (ii) after the date on which the relevant series property has been liquidated and the obligations connected to the series property (including contingent obligations) have been terminated, (iii) the removal of the manager as managing member of our Company and thus of all series (if the property manager is the manager), (iv) upon notice by one party to the other party of a party’s material breach of a property management agreement or (v) such other date as agreed between the parties to the property management agreement.

 

Each series may indemnify the property manager out of its assets against all liabilities and losses (including amounts paid in respect of judgments, fines, penalties or settlement of litigation, including legal fees and expenses) to which it becomes subject by virtue of serving as property manager under the respective property management agreements with respect to any act or omission that has not been determined by a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct or gross negligence. Such obligation will be set forth in the relevant property management agreement.

  

Property Management Fee

  

The Company will appoint an affiliate of the manager or a third-party property management company to serve as property manager to manage the property of each series pursuant to a property management agreement. The fee arrangements for each property management company are set forth below:

 

Old Town Rentals LLC

 

Initially, as compensation for the services provided by the property manager, each series will be charged a property management fee equal to fifteen percent (15%) of all rents and fees as remitted to the series on a monthly basis. Following stabilization, as compensation for the services provided by the property manager, each series will be charged a property management fee equal to fifteen percent (15%) of all rents and fees as remitted to the series on a monthly basis and paid to the property manager pursuant to the property management agreement. Such property management fee will increase to twenty percent (20%) of all rents and fees immediately following the time at which the net operating income of the series in a calendar year exceeds nine percent (9%) of the sum of the purchase price of the series property, the related furniture, fixtures and equipment and any setup costs for such series, each as disclosed below under “Use of Proceeds to the Issuer” for such series.

 

7

 

 

Boutiq, Inc.

 

As compensation for the services provided by the property manager, each series will be charged a property management fee equal to nineteen and one-half percent (19.5%) of all rents and fees as remitted to the series on a monthly basis. Such property management fee will be reduced to eighteen percent (18%) beginning immediately following the first accounting period that Boutiq manages properties for any entity managed by our Manager or its affiliates with a combined purchase price equal to or greater than $10 million.

 

Arrived Property Manager, LLC

 

As compensation for the services provided by the affiliated property manager, each series will be charged a property management fee equal to twenty percent (20%) of all rents and fees as remitted to the series on a monthly basis and paid to the property manager pursuant to the property management agreement.

  

The property manager for each series is specified in the latest Offering Circular under “The Series Properties Being Offered.”

 

Liquidity Platform

 

Overview of PPEX ATS Platform

 

The Company and its affiliates intend to enter into an arrangement with NCPS and its affiliates to facilitate secondary transactions in interests issued by the Company on the PPEX ATS. The PPEX ATS is owned and operated by NCPS. The arrangement with NCPS will be established to provide a venue for secondary trading of series interests and is designed to provide investors with an efficient means to buy and sell series interests in secondary transactions. The manager will enter into a brokerage agreement and a license agreement with the Executing Broker pursuant to which, subject to restrictions under state and federal securities laws and the transfer restrictions listed in the operating agreement, the Executing Broker is engaged to execute all resale transactions in interests based on the matching of orders on the PPEX ATS. The Executing Broker is a registered broker-dealer member of the PPEX ATS. NCPS is a broker-dealer registered with the Commission and a member of FINRA and SIPC. Neither the Company nor the manager matches any orders or executes or settles any transfer of interests with respect to secondary trading on the PPEX ATS. The manager may elect not to transmit to the Executing Broker or the PPEX ATS any order information submitted by users who have not previously purchased securities issued by the Company or its affiliates pursuant to Regulation A.

 

Secondary trades of series interests matched on the PPEX ATS are intended to comply with Blue Sky laws either through a manual exemption in states where available, through a direct filing with the state securities regulators where required, or as isolated non-issuer transactions.  

 

Process for Secondary Transactions

 

During specific trading windows, which we expect to occur quarterly and announce at least a week in advance of such trading window, isolated non-issuer transactions in interests of one or more series may be effected during trading hours established by NCPS as operator of the PPEX ATS (“Market Hours”) in accordance with the following process. Investors can submit bid and ask quotes through the user interface provided by the Arrived platform during a trading window. The Arrived platform immediately and automatically routes the quotes (i) to the Executing Broker, and (ii) by virtue of the Executing Broker’s status as a member of the PPEX ATS, to the PPEX ATS, which is owned and operated by NCPS, a registered broker-dealer. The PPEX ATS then matches orders in accordance with the rules established by the PPEX ATS, but no matching of buyers and sellers will occur other than during Market Hours in a trading window. Bid and ask quotes submitted during a trading window and Market Hours may be immediately matched by the PPEX ATS, while bid and ask quotes submitted during a trading window, but outside of Market Hours are eligible to match only upon the next commencement of Market Hours. To the extent that any bid or ask quote that does not result in a match still exists at the end of a trading window, such quote will be cancelled at the end of the relevant trading window.

 

Once matched by the PPEX ATS, orders are executed by the Executing Broker. When a trade is executed, the Executing Broker transmits the applicable information (including the number of interests and price at which they are being sold or purchased) to the Arrived platform, where it is displayed to the relevant investor. During Market Hours in a particular trading window, the Arrived platform periodically sends instructions regarding the transfer of funds for executed trades via the Executing Broker to Modern Treasury, Inc., the third-party holder of investor funds (“Modern Treasury”), which then effectuates the funds transfer between the buyer and seller. After Market Hours end, the Executing Broker provides instructions regarding any transfers of interests between investor accounts to the transfer agent, which transfers the interests accordingly. The clearing process, which includes the transfer of funds and interests, will be completed within one to two days following the conclusion of the relevant trading window. Neither the Arrived platform nor the Executing Broker clears or settles trades.

 

8

 

 

User Interface and Role of the Platform

 

The Arrived platform serves merely as the user interface for the purpose of enabling secondary market trading in interests. On the Arrived platform, investors input the details of any orders to buy or sell interests in secondary transactions (including the number of interests subject to the offer to buy or sell, as the case may be, and the price, if any, at which such offer is being made), and the orders then are routed (i) to the Executing Broker, and (ii) by virtue of the Executing Broker’s status as a member of the PPEX ATS, to the PPEX ATS. The manager may elect not to transmit to the Executing Broker or the PPEX ATS any order information submitted by users who have not previously purchased securities issued by the Company or its affiliates pursuant to Regulation A. For clarity, because the Executing Broker is (i) a registered broker-dealer and a member of the PPEX ATS and (ii) licensed to use the Arrived platform to access and transmit order information entered onto the Arrived platform by Investors, such order information is automatically routed from the Arrived platform to both the Executing Broker and the PPEX ATS simultaneously. After the Executing Broker has executed a trade, information about the matched orders and executed trade is then communicated by the Executing Broker to the buyer and seller using the Arrived platform’s user interface. The PPEX ATS accepts orders transmitted from the Arrived platform only because the Executing Broker (which is a member of the PPEX ATS) is licensed to use the Arrived platform’s technology to transmit order information.

 

For the avoidance of doubt, the decision whether to engage in secondary market trading is left solely to the individual investors. Neither the Company nor any of its affiliates acts as a broker or dealer, and none of them provide investors any direction or recommendation as to the purchase or sale of any interests in secondary market transactions. In addition, neither the Executing Broker nor NCPS makes any direction or recommendation as to the purchase or sale of any interests.

 

The Arrived platform acts as a user interface to receive information from, and deliver and display information to, investors and the registered broker-dealers. None of the Company, the manager, or Arrived Holdings, Inc. will receive any compensation for its role in the trading procedure unless and until it, or one of its affiliates, registers as a broker-dealer. The manager or one of its affiliates in the future may register as a broker-dealer under state and federal securities laws, at which time it may charge fees in respect of trading of interests.

 

Agreements Relating to Secondary Trading on the PPEX ATS

 

The Company intends to enter into an agreement (the “PPEX ATS Company Agreement”) with NCPS, pursuant to which NCPS will review the Company’s and series’ governing documents, offering materials and regulatory filings so that the PPEX ATS may serve as an available venue for the potential resale transactions in interests to be conducted in accordance with the process described above. The PPEX ATS provides a matching platform for the Executing Broker as a broker-dealer member of the PPEX ATS to submit bid and ask quotes to purchase or sell interests on behalf of, and as directed by, investors.

 

 The manager intends to enter into a Software and Services License Agreement with NCIT, the parent company of NCPS. Under this agreement, the Arrived platform’s technology is connected via an application programming interface to the PPEX ATS to facilitate the routing of information from the Arrived platform as a user interface to the PPEX ATS as described above.

 

The Company also intends to enter into an agreement with the Executing Broker (the “Secondary Brokerage Agreement”), separate and apart from the Broker Dealer Agreement. Pursuant to the Secondary Brokerage Agreement, the Executing Broker will perform certain services in support of the secondary trading of interests on the PPEX ATS and will ultimately be responsible for the execution of secondary trades of interests. As compensation, the Executing Broker will receive up to 5% of the gross proceeds received related to each transaction (2.5% from the buyer and 2.5% from the seller involved in such transaction). The manager may, from time to time and at its sole discretion, opt to pay the compensation earned by the Executing Broker in connection with its services related to the PPEX ATS. 

 

9

 

 

Asset Management Fee

  

The manager will receive from a series an annual asset management fee equal to five percent (5%) of the gross revenues, less maintenance and restocking expenses, applicable to that series, paid out of the series’ net operating rental income.

  

Operating Expenses

  

Each series of our Company will be responsible for the costs and expenses attributable to the activities of our Company related to such series including, but not limited to:

  

  any and all fees, costs and expenses incurred in connection with the management of a series property and preparing any reports and accounts of each series, including, but not limited to, audits of a series’ annual financial statements, tax filings and the circulation of reports to investors;

  

  any and all insurance premiums or expenses;

  

  any withholding or transfer taxes imposed on our Company or a series or any of the members;

  

  any governmental fees imposed on the capital of our Company or a series;

  

  any legal fees and costs (including settlement costs) arising in connection with any litigation or regulatory investigation instituted against our Company, a series or a property manager in connection with the affairs of our Company or a series, or relating to legal advice directly relating to our Company’s or a series’ legal affairs;

 

  any fees, costs and expenses of a third-party registrar and transfer agent appointed by the manager in connection with a series;

  

  any indemnification payments;

  

  any costs, fees, or payments related to interest or financing expenses for a given series;

  

  any potential HOA or association fees related to a given series;

 

  any ongoing regulatory or permitting fees related to operating a short-term rental business;

  

  the costs of any third parties engaged by the manager in connection with the operations of our Company or a series; and

  

  any similar expenses that may be determined to be Operating Expenses, as determined by the manager in its reasonable discretion.

 

The manager will bear its own expenses of an ordinary nature.

 

If the Operating Expenses exceed the amount of revenues generated from a series property and cannot be covered by any Operating Expense reserves on the balance sheet of such series property, the manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the applicable series, on which the manager may impose a reasonable rate of interest, and be entitled to reimbursement of such amount from future revenues generated by such series property (which we refer to as Operating Expenses Reimbursement Obligation(s)), and/or (c) cause additional interests to be issued in such series in order to cover such additional amounts. 

 

10

 

 

Allocations of Expenses

  

To the extent relevant, Offering Expenses, Acquisition Expenses, Operating Expenses, revenue generated from series properties and any indemnification payments made by the manager will be allocated among the various series interests in accordance with the manager’s allocation policy set forth below. The allocation policy requires the manager to allocate items that are allocable to a specific series to be borne by, or distributed to (as applicable), the applicable series.  If, however, an item is not allocable to a specific series but to our Company in general, it will be allocated pro rata based on the value of the series properties or the number of properties, as reasonably determined by the manager or as otherwise set forth in the allocation policy. By way of example, as of the date hereof it is anticipated that revenues and expenses will be allocated as follows:

 

Revenue or Expense Item   Details   Allocation Policy (if revenue or
expense is not clearly allocable to a
specific series property)
Revenue   Each of the series will receive revenue in the form of payments from guests staying in the series property.   Allocable directly to the applicable series property
         
Acquisition Expenses   Appraisal and valuation fees (whether incurred pre- or post-closing)   Allocable directly to the applicable series property
  Pre-purchase inspection   Allocable directly to the applicable series property
    Closing costs   Allocable directly to the applicable series property
    Interest expense, if any, when an underlying series property is purchased by a series through a loan prior to the closing of a series offering   Allocable directly to the applicable series property
         
Offering Expenses   Legal expenses related to the preparation of regulatory paperwork (offering materials) for a series   Not allocable; to be borne by the manager
  Audit and accounting work related to the regulatory paperwork or a series   Allocable directly to the applicable series property
  Compliance work including diligence related to the preparation of a series   Not allocable; to be borne by the manager
  Insurance of a series property as at time of acquisition   Allocable directly to the applicable series property
  Broker fees other than cash commissions (e.g., expense reimbursement)

  Not allocable; to be borne by the manager

  Brokerage fee payable per filing of a Form 1-A Post-Qualification Amendment ($1,000 per 1-A POS)   Allocable directly to the applicable series
  Preparation of marketing materials   Not allocable; to be borne by the manager
       
Operating Expense   Property management fees   Allocable directly to the applicable series property
  Asset management fees   Allocable directly to the applicable series property
  Audit and accounting work related to the regulatory paperwork of a series   Allocable pro rata to the number of series properties
  Security (e.g., surveillance and patrols)   Allocable pro rata to the value of each series property
  Insurance   Allocable directly to the applicable series property
  Maintenance   Allocable directly to the applicable series property
  Property marketing concessions, including special offers and terms   Allocable directly to the applicable series property
  Property disposition fee   Allocable directly to the applicable series property
  Interest expense, if any, when a series property holds any type of term loan or line of credit   Allocable directly to the applicable series property
  Audit, accounting and bookkeeping related to the reporting requirements of a series   Allocable pro rata to the number of series properties
       
Indemnification Payments   Indemnification payments under the operating agreement   Allocable pro rata to the value of each series property

 

11

 

 

Notwithstanding the foregoing, the manager may revise and update the allocation policy from time to time in its reasonable discretion without further notice to the investors.

  

The Arrived Platform

  

Arrived Holdings, Inc., the sole member of Arrived Fund Manager, LLC, our manager, owns and operates a web-based and mobile accessible investment platform, the Arrived platform. Through the use of the Arrived platform, investors can browse and screen the investments offered by each of our series and electronically sign legal documents to purchase series interests.

  

Competition

  

There are a number of established and emerging competitors in the real estate investment platform market. The market is fragmented, rapidly evolving, competitive, and with relatively low barriers to entry. We consider our competitive differentiators in our market to be:

  

  our focus on the residential short-term rental market;

  

  the ability for users to select which rental properties they would like to invest in;

  

  consistent rental income with use of moderate amounts of leverage;

  

  our unique investment strategy and approach to market selection; and

  

  lower minimum investment amounts.

  

We face competition primarily from other real estate investment platform companies such as Here Collection, LLC and Fundrise LLC, as well as a range of emerging new entrants. In order to compete, we work tirelessly to innovate and improve our products, while at the same time preserving our unique culture and approach.

  

Conflicts of Interest

  

Conflicts of interest may exist or could arise in the future with the manager and its affiliates and our officers and/or directors who are also officers and/or directors of the manager. Conflicts may include, without limitation:

  

  Each of our executive officers will also serve as an officer of the manager and its affiliated entities.  As a result, these persons will have a conflict of interest with respect to our agreements and arrangements with the manager and/or affiliates of the manager, which were not negotiated at arm’s length, and their terms may not have been as favorable to us as if they had been negotiated at arm’s length with an unaffiliated third party.  The manager is not required to make available any particular individual personnel to us.

  

  Our executive officers will not be required to devote a specific amount of time to our affairs.  As a result, we cannot provide any assurances regarding the amount of time the manager will dedicate to the management of our business. Accordingly, we may compete with the manager and any of its current and future programs, funds, vehicles, managed accounts, ventures or other entities owned and/or managed by the manager or one of its affiliates, which we refer to collectively as the manager-sponsored vehicles, for the time and attention of these officers in connection with our business. We may not receive the level of support and assistance that we might otherwise receive if we were internally managed.

 

12

 

 

  Some or all of the series will acquire their properties from the manager or from an affiliate of the manager. Prior to a sale to a series, the manager will acquire a property, repair and improve the property, and cause the property manager to list the property on a third-party short-term rental platform, such as Airbnb or Vrbo. The manager will then resell the property to a series at a value determined by the manager or affiliate of the manager, which may reflect a premium over the manager’s investment in the property. Accordingly, because the manager will be an interested party with respect to a sale of a property that it owns to a series, the manager’s interests in such a sale may not be aligned with the interests of the series or its investors. There can be no assurance that a property purchase price that a series will pay to the manager will be comparable to that which a series might pay to an unaffiliated third party property seller.

 

  The manager may in the future form or sponsor additional manager-sponsored vehicles, which could have overlapping investment objectives. To the extent we have sufficient capital to acquire a property that the manager has determined to be suitable for us, that property will be allocated to us.

  

  The manager may conduct promotions allowing investors in a series to rent such series property for a reduced rate in an effort to market our Company. As a result, rental income earned by the property would decrease and the property could experience decreased performance.

  

  The manager does not assume any responsibility beyond the duties specified in the operating agreement and will not be responsible for any action of our board of directors in following or declining to follow the manager’s advice or recommendations.  The manager’s liability is limited under the operating agreement and we have agreed to reimburse, indemnify and hold harmless the manager and its affiliates, with respect to all expenses, losses, damages, liabilities, demands, charges and claims in respect of, or arising from acts or omissions of, such indemnified parties not constituting bad faith, willful misconduct, gross negligence or reckless disregard of the manager’s duties under the operating agreement which has a material adverse effect on us.  As a result, we could experience poor performance or losses for which the manager would not be liable.

 

Employees

  

Our Company does not have any employees. All of the officers and directors of our Company are employees of the manager.

  

Legal Proceedings

  

None of our Company, any series, the manager, or any director or executive officer of our Company or the manager is presently subject to any material legal proceedings.

 

13

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operation

 

Overview

 

Arrived STR, LLC, a Delaware series limited liability company, was formed in July 2022 to permit public investment in individual residential properties. We believe people should have access to the wealth creation that real estate investment can provide. We believe in passive income, conservative debt, diversification, and aligned incentives.

   

Arrived is a marketplace for investing indirectly in real estate. We buy residential properties, divide them into multiple interests, and offer them as investments on a per interest basis through our web-based platform. Investors can manage their risk by spreading their investments across a portfolio of homes and they can invest in real estate without needing to apply for mortgages or take on personal debt.

   

Arrived does all of the work of sourcing, analyzing, maintaining, and managing all of the residential properties that we acquire. We analyze every property investment across several financial, market, and demographic characteristics to support our acquisition decision-making. Every investment we make is an investment in the communities in which Arrived operates, alongside other like-minded individuals. As our community network grows, so does our access to investment and housing opportunities.

   

Arrived arranges for a property manager to operate the properties as short-term rentals for guests who can also invest through the same process as any other member of the Arrived Platform, becoming part owners of the homes they’re staying in at that time. By investing together, we align incentives towards creating value for everyone.

  

Since its formation in July 2022, our Company has been engaged primarily in acquiring properties for its series offerings, developing the financial, offering and other materials to facilitate fundraising, and taking the steps necessary to effectuate the series offerings and management of the associated series properties. As of December 31, 2025 and 2024, our Company has acquired 29 properties.

   

Emerging Growth Company

 

We may elect to become a public reporting company under the Exchange Act. If we elect to do so, we will be required to publicly report on an ongoing basis as an emerging growth company, as defined in the JOBS Act, under the reporting rules set forth under the Exchange Act. For so long as we remain an emerging growth company, we may take advantage of certain exemptions from various reporting requirements that are applicable to other Exchange Act reporting companies that are not emerging growth companies, including, but not limited to:

  

  not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act;

  

  being permitted to comply with reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements; and

  

  being exempt from the requirement to hold a non-binding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.

  

In addition, Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We may elect to take advantage of the benefits of this extended transition period. Our financial statements may therefore not be comparable to those of companies that comply with such new or revised accounting standards.

 

We would expect to take advantage of these reporting exemptions until we are no longer an emerging growth company. We would remain an emerging growth company for up to five years, or until the earliest of (i) the last day of the first fiscal year in which our total annual gross revenues exceed $1 billion; (ii) the date that we become a large accelerated filer as defined in Rule 12b-2 under the Exchange Act, which would occur if the market value of our series interests that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter; or (iii) the date on which we have issued more than $1 billion in non-convertible debt during the preceding three-year period.

 

14

 

 

Distributions

 

The manager has sole discretion in determining what distributions of Free Cash Flow, if any, are made to interest holders except as otherwise limited by law or the operating agreement. Our Company expects the manager to make distributions of any free cash flow on a monthly or other periodic basis as determined by the manager. However, the manager may change the timing of distributions in its sole discretion. Investors will be required to update their personal information on a regular basis to make sure they receive all allocated distributions. We will utilize a “mobile wallet” feature for payment of distributions (the “Arrived Homes Wallet”). The Arrived Homes Wallet will be used to allow investors to pay for subscriptions, receive distributions and reinvest distributions.

 

Valuation Policies

 

Following the six-month introductory period, at the end of each quarterly period, our manager’s internal accountants and asset management team will calculate a net asset value (“NAV”) per interest for each series using a process that reflects, among other matters,

 

  an estimated value of the series property, as determined by the manager’s asset management team, including related liabilities, based upon (a) information from publicly available sources related to (i) market rents, comparable sales information and interest rates and (ii) with respect to debt, default rates and discount rates, and (b) in certain instances, reports regarding the underlying real estate provided by an independent valuation expert or automated valuation models;

 

  the price of liquid assets for which third party market quotes are available;

 

  accruals of our periodic distributions on interests in the series; and

 

  estimated accruals of the revenues, fees and expenses of the series where we will (a) amortize the brokerage fee, offering expenses and sourcing fee over five years and (b) include accrued fees and operating expenses, accrued distributions payable, accrued management fees and any inter-company loans extended to the series by our manager.

 

Such determinations may include subjective judgments by the manager regarding the applicability of certain inputs to market rents and comparable sales information. While we do look at capitalization rates to help us to determine whether or not to acquire a property (see “Description of Business - Our Investment Criteria” in our latest Offering Circular), we do not utilize a capitalization rate approach in determining NAV, because given the nature of the series properties as primary residences, we do not believe that the value of a series’ primary asset can be determined based solely on the series’ rental revenues as the resale value of such asset will be decided independently of the success of such rental revenues.

  

Note, however, that the determination of the NAV for the interests of each series is not based on, nor intended to comply with, fair value standards under U.S. Generally Accepted Accounting Principles (“GAAP”), and such NAV may not be indicative of the price that we would receive for our assets at current market conditions. In instances where we determine that an appraisal of the series property is necessary, including, but not limited to, instances where the manager is unsure of its ability on its own to accurately determine the estimated value of such series property, or instances where third party market values for comparable properties are either nonexistent or extremely inconsistent, we will engage an appraiser that has expertise in appraising residential real estate assets, to act as our independent valuation expert. The independent valuation expert is not responsible for, nor for preparing, our NAV per interest. See “Description of the Securities Being Offered⸺Valuation Policies” in our latest Offering Circular for more details about the NAV and how it will be calculated, including the subsection “NAV Estimates Determination and Valuation Methodology” for additional information regarding our manager’s NAV valuation methodology. 

 

 Critical Accounting Policies

 

Our accounting policies will conform with GAAP. The preparation of financial statements in conformity with GAAP will require us to use judgment in the application of accounting policies, including making estimates and assumptions. These judgments may affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. We intend to make these estimates and assumptions in an appropriate manner and in a way that accurately reflects our financial condition. We will continually test and evaluate our estimates and assumptions using our historical knowledge of the business, as well as other factors, to ensure that they are reasonable for reporting purposes. However, actual results may differ from our estimates and assumptions.

 

We believe our critical accounting policies govern the significant judgments and estimates used in the preparation of our financial statements. Please refer to Note 2, Summary of Significant Accounting Policies, included in the financial statements, for a more thorough discussion of our accounting policies and procedures.

  

15

 

 

Operating Results

  

Revenues

 

Revenues are generated at the series level and are derived from leases on the series property. All revenues generated by each series for the years ended December 31, 2025 and 2024 are listed in the table below. Consolidated rental income was approximately $1.7 million for the year ended December 31, 2025 compared to the rental income of approximately $2.0 million for the year ended December 31, 2024. The decrease in rental revenue is primarily due to the transition to a new property manager for certain series properties during 2025, which resulted in increased vacancy periods. Such amounts are based on the audited financial statements of the Company and each series included in this Annual Report on Form 1-K:

 

Rental Income 
Series Name  December 31,
2025
   December 31,
2024
 
Ace  $90,527   $114,389 
Billingswood   26,172    29,112 
Cactus   93,657    120,581 
Cardinal   126,824    156,244 
Coolbaugh   24,995    50,468 
Hammock   48,408    50,347 
Havasu   41,105    42,315 
Hickorybear   40,103    47,836 
Kinlani   81,214    97,317 
Koi   127,865    124,500 
Lakeridge   42,446    50,898 
Lodge   84,301    98,553 
Longbranch   55,902    71,680 
Loop   43,777    44,977 
Mirage   30,112    38,237 
Myrtle   45,607    62,931 
Oasis   47,707    53,020 
Opry   64,869    49,523 
Orchard   44,666    31,974 
Palm   20,645    74,389 
Pasquin   32,786    48,229 
Pickler   137,754    145,586 
Pointbreak   52,480    64,245 
Regal   66,335    47,712 
Serenity   71,490    88,857 
Smokey   39,315    52,622 
Solstice   35,364    43,862 
Sugarcreek   27,828    26,810 
SuiteSpot   104,222    121,559 
           
   $1,748,477   $2,048,774 

 

16

 

 

Operating Expenses

 

The operating expenses incurred prior to the closing of an offering related to any of the series are being paid by our manager and are reimbursed by such series out of the gross offering proceeds upon closing of the relevant series offering. Consolidated operating expenses remained relatively consistent year over year, totaling $2,872,916 for the year ended December 31, 2024 compared to $2,831,865 for the year ended December 31, 2025. Such operating expenses include real estate taxes, property insurance, HOA fees, legal fees, other professional fees, depreciation, and repair and maintenance costs.

 

Upon closing, each individual series becomes responsible for funding its own operating expenses. The following table summarizes the total operating expenses by series as of December 31, 2025 and 2024. Such amounts are based on the audited financial statements of the Company and each series included in this Annual Report on Form 1-K:

 

   Operating Expenses 
   December 31, 2025   December 31, 2024 
Series Name  Operating
Expenses
   Depreciation   Total
Expenses
   Operating
Expenses
   Depreciation   Total
Expenses
 
Ace  $60,910   $40,873   $101,783   $58,695   $40,516   $99,212 
Billingswood   82,159    67,446    149,605    97,145    59,543    156,688 
Cactus   60,254    41,521    101,775    57,570    41,521    99,091 
Cardinal   69,399    49,363    118,762    80,687    43,696    124,384 
Coolbaugh   59,019    37,073    96,092    50,492    37,073    87,565 
Hammock   66,809    25,022    91,831    87,015    25,022    112,037 
Havasu   52,690    45,619    98,308    29,402    43,137    72,539 
Hickorybear   47,861    34,782    82,643    54,327    34,888    89,215 
Kinlani   36,136    34,303    70,439    41,762    34,303    76,065 
Koi   67,000    62,666    129,666    66,934    62,071    129,005 
Lakeridge   50,313    28,030    78,344    52,423    27,646    80,069 
Lodge   75,305    54,212    129,517    86,550    58,862    145,412 
Longbranch   49,052    42,380    91,431    55,251    42,474    97,726 
Loop   48,934    38,226    87,159    47,691    38,226    85,917 
Mirage   81,383    21,266    102,650    42,533    20,308    62,840 
Myrtle   44,090    27,953    72,043    54,665    27,452    82,117 
Oasis   49,767    43,683    93,450    66,503    41,249    107,752 
Opry   46,340    33,059    79,399    50,564    31,670    82,235 
Orchard   46,826    33,380    80,206    41,358    33,380    74,738 
Palm   90,695    46,038    136,734    103,634    34,051    137,686 
Pasquin   56,147    36,150    92,297    60,869    35,887    96,756 
Pickler   63,999    59,056    123,055    67,288    59,056    126,344 
Pointbreak   64,318    25,167    89,486    61,175    24,541    85,716 
Regal   57,419    37,877    95,296    73,928    37,210    111,138 
Serenity   42,082    52,986    95,068    49,986    52,986    102,972 
Smokey   49,202    34,997    84,198    55,286    34,997    90,283 
Solstice   35,418    38,176    73,594    38,741    38,067    76,809 
Sugarcreek   42,069    23,216    65,285    39,414    23,216    62,630 
SuiteSpot   76,848    44,903    121,750    73,908    44,068    117,976 
   $1,672,443   $1,159,422   $2,831,865   $1,745,799   $1,127,117   $2,872,916 

 

17

 

 

Other Expenses (Income)

 

During the years ended December 31, 2025 and 2024, each certain series incurred interest expenses. Interest expense remained relatively consistent year over year, totaling $340,810 for the year ended December 31, 2024 compared to $323,944 for the year ended December 31, 2025. This slight decrease primarily reflects lower average outstanding bridge financing balances. The following table summarizes the total of such expenses incurred by each series during the years ended December 31, 2025 and 2024. Such amounts are based on the audited financial statements of the Company and each series included in this Annual Report on Form 1-K:

 

OTHER EXPENSES
Series Name  December 31,
2025
   December 31,
2024
 
Ace  $29,535   $29,535 
Billingswood   -    - 
Cactus   31,376    33,807 
Cardinal   20,935    20,935 
Coolbaugh   -    - 
Hammock   16,195    16,098 
Havasu   30,475    32,818 
Hickorybear   -    - 
Kinlani   -    - 
Koi   -    - 
Lakeridge   18,221    19,622 
Lodge   -    - 
Longbranch   -    - 
Loop   -    - 
Mirage   -    - 
Myrtle   -    - 
Oasis   32,647    33,085 
Opry   32,917    35,468 
Orchard   -    - 
Palm   20,157    21,706 
Pasquin   -    - 
Pickler   -    - 
Pointbreak   10,580    10,580 
Regal   35,578    38,345 
Serenity   31,782    34,225 
Smokey   -    - 
Solstice   -    - 
Sugarcreek   13,546    14,587 
SuiteSpot   -    - 
   $323,944   $340,810 

 

Liquidity and Capital Resources

  

From inception, our manager has financed the business activities of each series. Upon the first closing of a particular series offering, the manager is reimbursed out of the proceeds of the relevant offering. Until such time as the series have the capacity to generate cash flows from operations, our manager may cover any deficits through capital contributions, which may be reimbursed upon closing of the relevant offering. 

 

As discussed in Note 3 to the consolidated financial statements, the Company’s ability to continue as a going concern is dependent upon the ability to generate cash flow from rental activities and/or obtain financing from the manager. Management believes that the continued support of the manager, the planned launch of additional series offerings, and the cash generated from rental operations will provide sufficient liquidity to meet the Company’s obligations. However, there can be no assurance that these plans will be successful.

 

18

 

 

Cash and Cash Equivalent Balances

 

Cash is held at the series level. Cash and cash equivalents decreased from approximately $504,161 as of December 31, 2024 to approximately $312,498 as of December 31, 2025. The decrease was primarily driven by distributions to investors of $438,785, partially offset by net proceeds from the issuance of operational notes of $752,022. The following table summarizes the cash and cash equivalents held by each series as of December 31, 2025 and 2024. Such amounts are based on the audited financial statements of the Company and each series included in this Annual Report on Form 1-K:

 

Cash & Cash Equivalents
Series Name  December 31,
2025
   December 31,
2024
 
Ace  $861   $11,204 
Billingswood   -    23,769 
Cactus   1,747    13,750 
Cardinal   9,012    9,676 
Coolbaugh   2,824    4,409 
Hammock   1,921    4,476 
Havasu   1,386    12,195 
Hickorybear   3,781    3,807 
Kinlani   29,334    41,377 
Koi   11,693    13,340 
Lakeridge   4,399    5,776 
Lodge   20,032    5,577 
Longbranch   10,214    10,512 
Loop   8,783    7,428 
Mirage   41    8,807 
Myrtle   8,402    25,169 
Oasis   5,214    7,494 
Opry   6,292    12,023 
Orchard   4,532    3,535 
Palm   1,350    - 
Pasquin   1,179    1,940 
Pickler   75,886    97,847 
Pointbreak   145    5,064 
Regal   5,875    20,282 
Serenity   39,029    71,400 
Smokey   7,005    13,163 
Solstice   40,833    66,103 
Sugarcreek   2,607    815 
SuiteSpot   8,120    3,225 
   $312,498   $504,161 

 

Plan of Operations

 

We intend to hold and manage the series properties for five to fifteen years during which time we will operate the series properties as short-term rental income properties. During this period, we intend to distribute any free cash flow to investors.

 

As each of our properties reaches what we believe to be its optimum value, we will consider disposing of the property. The determination of when a particular property should be sold or otherwise disposed of will be made after consideration of relevant factors, including prevailing and projected economic conditions, whether the value of the property is anticipated to appreciate or decline substantially, local regulatory changes, environmental and other factors that may reduce the desirability of short-term rentals in a particular market, and how operating history may impact the potential sales price. The manager may determine that it is in the best interests of members to sell a property earlier than five years or to hold a property for more than fifteen years.

  

We plan to launch a number of additional series and related offerings in the next twelve months.  As of the current date, we do not know how many series we will be offering, however, in any case, the aggregate dollar amount of all of the series interests that we will sell within the 12-month period following qualification of our Form 1-A by the Commission will not exceed the maximum amount allowed under Regulation A. It is anticipated that the proceeds from any offerings closed during the next twelve months will be used to acquire additional properties.

 

19

 

 

Our Policies for Approving Short Term Rentals 

 

We intend to partner with various Short Term Rental Property Managers to align our vacation rental properties with vacationing tenants via their own platform, AirbnB, Vrbo, and or similar. The applicants will provide payment for the short term rental upfront via the platforms listed, plus any additional deposits required, and the Property Manager will pay the net proceeds of total rental revenue less operating expenses.

 

Trend Information

 

Our results of operations are affected by a variety of factors, including conditions in the financial markets and the economic and political environments, particularly in the United States. Global economic conditions, including political environments, financial market performance, interest rates, credit spreads or other conditions beyond our control are unpredictable and could negatively affect the value of the series properties, our ability to acquire and manage single family rentals and the success of our current and future offerings. In addition to the aforementioned macroeconomic trends, we believe the following factors will influence our future performance:

 

  - Recent increases in interest rates may have a negative effect on the demand for our offerings due to the attractiveness of alternative investments.

 

  - The continuing increase in prices in the United States housing market may result in difficulties in sourcing properties and meeting demand for our offerings.

 

  - Continued increases in remote work arrangements may lead to greater rental activity in our target markets.

 

Recent Developments

 

Revenues

 

Revenues are generated at the series level and are derived from short term rentals on the series property. All revenues generated by any series during the period January 1, 2026 through February 28, 2026 are listed below. For the avoidance of doubt, the below amounts are unaudited.

 

Rental Income
Series Name  February 28,
2026
 
Ace  $23,158 
Billingswood   - 
Cactus   21,860 
Cardinal   35,770 
Coolbaugh   12,060 
Hammock   12,046 
Havasu   6,828 
Hickorybear   3,124 
Kinlani   13,090 
Koi   28,864 
Lakeridge   7,303 
Lodge   8,811 
Longbranch   7,589 
Loop   3,837 
Mirage   4,516 
Myrtle   3,832 
Oasis   1,803 
Opry   2,082 
Orchard   5,507 
Palm   18,660 
Pasquin   9,658 
Pickler   29,924 
Pointbreak   3,762 
Regal   6,525 
Serenity   12,917 
Smokey   3,866 
Solstice   - 
Sugarcreek   4,561 
SuiteSpot   19,638 
      
   $311,590 

 

20

 

 

Operating Expenses

 

The operating expenses incurred prior to the closing of an offering related to any of the series are being paid by our manager and are reimbursed by such series out of the gross offering proceeds upon closing of the relevant series offering. Such operating expenses include real estate taxes, property insurance, Home Ownership Association (HOA) fees, repair and maintenance costs, and other FF&E expenses. Upon closing, each series becomes responsible to fund its own operating expenses.

 

The following table summarizes the total operating expenses incurred by each series during the period January 1, 2026 through February 28, 2026. For the avoidance of doubt, the below amounts are unaudited.

 

Operating Expenses
February 28, 2026
Series Name  Operating
Expenses
   Depreciation   Total
Expenses
 
Ace  $13,365   $6,931   $20,296 
Billingswood   17,634    12,885    30,518 
Cactus   12,207    6,920    19,127 
Cardinal   19,437    8,227    27,664 
Coolbaugh   15,510    6,179    21,689 
Hammock   13,751    4,170    17,921 
Havasu   11,686    7,793    19,479 
Hickorybear   11,596    5,797    17,393 
Kinlani   7,998    5,717    13,715 
Koi   15,691    10,444    26,135 
Lakeridge   9,390    4,672    14,062 
Lodge   17,971    9,035    27,006 
Longbranch   15,280    7,063    22,343 
Loop   8,141    6,371    14,512 
Mirage   13,219    3,768    16,987 
Myrtle   7,581    4,659    12,240 
Oasis   5,924    7,280    13,205 
Opry   4,913    5,510    10,423 
Orchard   9,835    5,563    15,398 
Palm   20,457    9,686    30,143 
Pasquin   14,518    6,244    20,762 
Pickler   13,553    9,843    23,396 
Pointbreak   4,621    4,412    9,033 
Regal   7,224    6,313    13,537 
Serenity   9,560    8,831    18,391 
Smokey   4,187    5,833    10,020 
Solstice   6,715    6,363    13,078 
Sugarcreek   8,285    3,869    12,154 
SuiteSpot   15,747    7,484    23,231 
                
   $335,996   $197,863   $533,859 

 

21

 

 

Other Expenses

 

The following table summarizes the total of such expenses incurred by each series during the period between January 1, 2026 and February 28, 2026. For the avoidance of doubt, the below amounts are unaudited.

 

Other Expenses
Series Name  February 28,
2026
 
Ace  $5,562 
Billingswood   2,434 
Cactus   5,421 
Cardinal   3,826 
Coolbaugh   555 
Hammock   3,379 
Havasu   5,662 
Hickorybear   622 
Kinlani   - 
Koi   - 
Lakeridge   3,562 
Lodge   584 
Longbranch   116 
Loop   533 
Mirage   1,678 
Myrtle   - 
Oasis   6,702 
Opry   5,669 
Orchard   291 
Palm   5,168 
Pasquin   788 
Pickler   - 
Pointbreak   2,765 
Regal   6,069 
Serenity   5,297 
Smokey   161 
Solstice   - 
Sugarcreek   3,190 
SuiteSpot   - 
      
   $70,035 

 

22

 

 

Cash and Cash Equivalent Balances

  

Cash is held at the series level. The following table summarizes the cash and cash equivalents held by series as of February 28, 2026. For the avoidance of doubt, the below amounts are unaudited.

 

Cash & Cash Equivalents
Series Name  February 28,
2026
 
Ace  $13,807 
Billingswood   79 
Cactus   9,288 
Cardinal   20,274 
Coolbaugh   4,899 
Hammock   2,862 
Havasu   1,441 
Hickorybear   5,960 
Kinlani   38,076 
Koi   21,992 
Lakeridge   4,452 
Lodge   18,923 
Longbranch   18,160 
Loop   9,063 
Mirage   3,156 
Myrtle   9,381 
Oasis   1,323 
Opry   3,761 
Orchard   4,989 
Palm   5,261 
Pasquin   4,148 
Pickler   81,660 
Pointbreak   11,262 
Regal   4,673 
Serenity   47,569 
Smokey   10,039 
Solstice   38,419 
Sugarcreek   4,112 
SuiteSpot   5,413 
      
   $404,440 

 

23

 

 

Item 3. Directors AND Officers

 

General

 

The manager of our Company is Arrived Fund Manager, LLC, a Delaware limited liability company. The manager has established a Board of Directors for our Company, consisting of two members, Ryan Frazier and Kenneth Cason.

 

The nature of our business to be conducted or promoted by us must at all times be to engage in any lawful act or activity for which LLCs may be organized under the Delaware Limited Liability Company Act.

 

All of our directors and executive officers are employees of the manager. The executive offices of the manager are located at 1700 Westlake Ave N, Suite 200, Seattle, WA 98109, and the telephone number of the manager’s executive offices is (814) 277-4833.

 

Executive Officers and Directors

 

The following table sets forth certain information with respect to each of the directors and executive officers of the manager:

  

Individual   Age   Position Held with our Company (1)(2)   Position Held with the Manager
Ryan Frazier   37   Chief Executive Officer and Director   Chief Executive Officer, President and Director
Sue Korn   56   Chief Financial Officer   Chief Financial Officer
Kenneth Cason   39   Chief Technology Officer and Director   Chief Technology Officer and Director
Alejandro Chouza   45   Chief Operating Officer   Chief Operating Officer

 

(1) The terms in office of Mr. Frazier, Mr. Cason, and Mr. Chouza began upon the organization of our Company on July 11, 2022. Ms. Korn’s term in office began upon her appointment as CFO on January 11, 2024. The current executive officers and directors will serve in these capacities indefinitely, or until their successors are duly appointed or elected, as applicable.

 

(2) The executive officers of the manager are currently devoting a significant amount of their working time to the operations of our Company to satisfy their respective responsibilities to the management of our Company. Our officers will be working on a part-time basis for our business and are expected to devote at least forty (40) hours per month to the operations and management of our Company.

 

Biographical Information

 

Set forth below is biographical information of our executive officers and directors.

 

Ryan Frazier, our Chief Executive Officer and a director, has served as the Chief Executive Officer, President, and a director of Arrived Holdings, Inc. since its inception in February 2019 and as CEO and director of our Company since its inception. In 2011, Mr. Frazier co-founded and was the CEO of DataRank, Inc., a social media listening platform used by Fortune 500 companies, including Procter & Gamble, Coca Cola, and The Clorox Company, to garner insights from their consumers. Mr. Frazier led DataRank through a merger with Simply Measured, Inc. in 2015, and again through a merger with Sprout Social, Inc. in 2017, after which he acted in the role of General Manager, leading the integration of the Simply Measured, Inc. and Sprout Social businesses in Sprout Social’s Seattle office. Mr. Frazier is an alumnus of Y Combinator, S13, and he graduated from the University of Arkansas in 2010 with a B.S. in International Business.

 

Sue Korn, our Chief Financial Officer, has served as the Chief Financial Officer of Arrived Holdings since January 2024. Ms. Korn began her career in equity research for diversified financial services companies at Kidder, Peabody in 1992, later moving to investment banking in Salomon Smith Barney’s Financial Institutions Group in 1997. She joined Providian Financial in 1998 where she oversaw planning and analysis, data management and reporting for a $33 billion credit card business. In 2011 she transitioned to FinTech, bringing her financial expertise to companies such as Prosper Marketplace (FP&A and back office operations), LendingClub (marketplace operations and treasury), Oportun (FP&A and accounting) and was co-founder/CFO/Head of Operations for online lender Vouch Financial. Ms. Korn graduated from Colby College with a B.A. in Philosophy/Math in 1991 and earned her M.B.A from Kellogg Graduate School of Management at Northwestern University in 1997 with majors in Finance, Management and Strategy and Organizational Behavior. She has held the Chartered Financial Analyst® designation since 1998.

 

24

 

 

Kenneth Cason, our Chief Technology Officer and a director, has served as the Chief Technology Officer and director of Arrived Holdings, Inc. since its inception in February 2019. Beginning in 2011, Mr. Cason served as the Co-Founder and Chief Technology Officer of DataRank, Inc. Mr. Cason worked extensively to help design and build large scale data collection, processing, and search systems. He remained employed with DataRank through two mergers; first with Simply Measured, Inc., in 2015, and then again with Sprout Social in 2017. During both mergers he worked to lead and integrate each company’s tech stack. Mr. Cason is an alumnus of Y Combinator, S13, and he graduated from the University of Arkansas in 2010 with a B.S. in Computer Science and also received Associate degrees in Mathematics, Japanese and Chinese.

  

Alejandro Chouza, our Chief Operating Officer, has served as the Chief Operating Officer of Arrived Holdings, Inc. since its inception in February 2019. Mr. Chouza was previously the VP of Operations of Oyo Rooms beginning in May 2019. Prior to that, Mr. Chouza was the Regional General Manager of Uber Technologies, Inc., from September 2014 through May 2019, where he launched and managed operations in Mexico and the Northwest USA markets. Mr. Chouza graduated with a B.S. from Babson College and an M.B.A. from The Wharton School of the University of Pennsylvania.

  

There are no arrangements or understandings known to us pursuant to which any director was or is to be selected as a director or nominee. There are no agreements or understandings for any executive officer or director to resign at the request of another person and no officer or director is acting on behalf of nor will any of them act at the direction of any other person.

  

There are no family relationships between any director, executive officer, person nominated or chosen to become a director or executive officer or any significant employee.

  

The Manager and the Operating Agreement

  

The manager will be responsible for directing the management of our business and affairs, managing our day-to-day affairs, and implementing our investment strategy. The manager and its officers will not be required to devote all of their time to our business and are only required to devote such time to our affairs as their duties require.

  

The manager will perform its duties and responsibilities pursuant to the operating agreement. The manager will maintain a contractual, as opposed to a fiduciary relationship, with us and our investors. Furthermore, we have agreed to limit the liability of the manager and to indemnify the manager against certain liabilities.

  

The operating agreement further provides that our manager, in exercising its rights in its capacity as the managing member, will be entitled to consider only such interests and factors as it desires, including its own interests, and will have no duty or obligation (fiduciary or otherwise) to give any consideration to any interest of or factors affecting our Company, any series of interests or any of the interest holders and will not be subject to any different standards imposed by the operating agreement, the LLC Act or under any other law, rule or regulation or in equity.  In addition, the operating agreement provides that our manager will not have any duty (including any fiduciary duty) to our Company, any series or any of the interest holders.

  

Our manager has not sponsored any prior real estate investment programs. Accordingly, this offering circular does not contain any information concerning prior performance of our manager and its affiliates, which means that you will be unable to assess any results from their prior activities before deciding whether to purchase interests in our series.

  

Responsibilities of the Manager 

  

The responsibilities of the manager include:

  

  Investment Advisory, Origination and Acquisition Services such as approving and overseeing our overall investment strategy, which will consist of elements such as investment selection criteria, diversification strategies and asset disposition strategies;

  

  Offering Services such as the development of our series offerings, including the determination of their specific terms;

 

25

 

 

  Management Services such as investigating, selecting, and, on our behalf, engaging and conducting business with such persons as the manager deems necessary to the proper performance of its obligations under the operating agreement, including but not limited to consultants, accountants, lenders, technical managers, attorneys, corporate fiduciaries, escrow agents, depositaries, custodians, agents for collection, insurers, insurance agents, developers, construction companies, property managers and any and all persons acting in any other capacity deemed by the manager necessary or desirable for the performance of any of the services under the operating agreement;

  

  Accounting and Other Administrative Services such as maintaining accounting data and any other information concerning our activities as will be required to prepare and to file all periodic financial reports and returns required to be filed with the Commission and any other regulatory agency, including annual financial statements, and managing and performing the various administrative functions necessary for our day-to-day operations;

 

  Investor Services such as managing communications with our investors, including answering phone calls, preparing and sending written and electronic reports and other communications;

  

  Financing Services such as monitoring and overseeing the service of our debt facilities and other financings, if any; and

  

  Disposition Services such as evaluating and approving potential asset dispositions, sales or liquidity transactions.

  

Manager Affiliates

  

Our manager controls nine affiliated entities also conducting Tier 2 Regulation A offerings:

   

Arrived Homes, LLC – Arrived Homes, LLC was formed on July 13, 2020 as a Delaware series limited liability company to permit public investment in individual real estate properties that will be owned by individual series of Arrived Homes, LLC.

  

Arrived Homes II, LLC – Arrived Homes II, LLC was formed on February 2, 2022 as a Delaware series limited liability company to permit public investment in individual real estate properties that will be owned by individual series of Arrived Homes II, LLC.

 

Arrived STR 2, LLC– Arrived STR 2, LLC was formed on January 11, 2023 as a Delaware series limited liability company to permit public investment in individual real estate properties that will be owned by individual series of Arrived STR 2, LLC. 

 

Arrived Homes 3, LLC – Arrived Homes 3, LLC was formed on January 4, 2023 as a Delaware series limited liability company to permit public investment in individual real estate properties that will be owned by individual series of Arrived Homes 3, LLC.

 

Arrived Homes 4, LLC – Arrived Homes 4, LLC was formed on July 28, 2023 as a Delaware series limited liability company to permit public investment in individual real estate properties that will be owned by individual series of Arrived Homes 4, LLC.

 

Arrived Homes 5, LLC – Arrived Homes 5, LLC was formed on July 12, 2024 as a Delaware series limited liability company to permit public investment in individual real estate properties that will be owned by individual series of Arrived Homes 5, LLC. 

 

Arrived SFR Genesis Fund, LLC– Arrived SFR Genesis Fund, LLC was formed on May 1, 2023 as a Delaware limited liability company to originate, invest in and manage a diversified portfolio of single family residential real estate properties. 

 

Arrived Debt Fund, LLC – Arrived Debt Fund, LLC was formed on December 21, 2023 as a Delaware limited liability company to invest in and manage a diversified portfolio of residential real estate investments.

 

Arrived Seattle Fund, LLC – Arrived Seattle Fund, LLC was formed on February 25, 2025 as a Delaware limited liability company to invest in and manage a diversified portfolio of real estate properties located in the Seattle/Tacoma, Washington area, and real estate credit investments.

 

26

 

 

Compensation of Executive Officers

  

We do not currently have any employees nor do we currently intend to hire any employees who will be compensated directly by our Company. Each of our executive officers, who are also executive officers of the manager, manages our day-to-day affairs, oversees the review, selection and recommendation of investment opportunities, services acquired properties and monitors the performance of these properties to ensure that they are consistent with our investment objectives. Each of these individuals receives compensation for his or her services, including services performed for us on behalf of the manager, from the manager. We do not intend to pay any compensation to these individuals.

 

Compensation of the Manager

 

The manager will receive compensation and reimbursement for costs incurred relating to our series offerings (e.g., Offering Expenses and Acquisition Expenses). Neither the manager nor any of its affiliates will receive any selling commissions or dealer manager fees in connection with this or other series offerings. See “Management—Management Compensation” in our offering circular and Note 6, Related Party Transactions in our financial statements for further details.

 

Item 4. Security Ownership of Management and Certain Securityholders

 

Our Company is managed by Arrived Fund Manager, LLC, the manager, who will also be the manager of all of our series. The manager currently does not own, and at the closing of each series offering is not expected to own, any of the interests in any series.

 

As of April 20, 2026, no executive officers and directors beneficially own more than 10% of any series of our Company. Additionally, as of April 20, 2026, no other security holders beneficially own more than 10% of any series of our Company.

   

The manager or an affiliate of the manager may purchase interests in any series of our Company on the same terms as offered to investors. No brokerage fee will be paid on any interests purchased by the manager or its affiliates. Additionally, the manager may acquire interests in any series of our Company in the event that a promissory note issued to the manager in connection with the acquisition of a series property, if outstanding, is not repaid on or prior to its maturity date, at which point, the outstanding balance of the promissory note will be converted into series interests under the same terms as in the applicable series offering. See “Management-Management Compensation” in our latest offering circular for more detail.

  

The address of Arrived Fund Manager, LLC is 1700 Westlake Ave N, Suite 200, Seattle, WA 98109.

 

Item 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN Transactions

 

Since our formation in July 2022, we have entered into a number of transactions in which we were a participant and the amount involved exceeded or exceeds the lesser of $120,000 and one percent of the average of our total assets as of the date of formation, and in which any related person had a direct or indirect material interest (other than compensation described under “Compensation of Directors and Executive Officers” in our offering circular). See “The Series Properties Being Offered” in our latest offering circular, which can be accessed here, for a description of the manager’s involvement in the purchase of properties on the relevant series’ behalf and the subsequent issuance of promissory notes by the series to the manager. See “Management—Management Compensation” in our offering circular for a description of the fees paid to the manager. We believe the terms obtained or consideration that we paid or received, as applicable, in connection with such transactions were comparable to terms available or the amounts that would be paid or received, as applicable, in arm’s-length transactions. With respect to the additional series that will be offering their interests by way of this offering circular and other future series, their properties will be acquired in accordance with one of the acquisition methods discussed in the section titled “Description of Business⸺Acquisition Mechanics” in our offering circular. Therefore, the manager is expected to continue to receive interest income from loans to the multiple series.

 

Item 6. Other Information

 

None.

 

27

 

 

Item 7. Financial Statements

 

ARRIVED STR, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

DECEMBER 31, 2025 AND 2024

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (PCAOB ID #3523) F-2
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2025 F-3
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2024 F-7
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE YEAR ENDED DECEMBER 31, 2025 F-11
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) FOR THE YEAR ENDED DECEMBER 31, 2024 F-15
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE YEAR ENDED DECEMBER 31, 2025 F-19
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY (DEFICIT) FOR THE YEAR ENDED DECEMBER 31, 2024 F-23
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2025 F-27
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2024 F-30
NOTES TO CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS F-35 to F-48

 

F-1

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Manager and Members of
Arrived STR, LLC

Seattle, Washington

 

Opinion on the Consolidated and Consolidating Financial Statements

 

We have audited the accompanying consolidated and consolidating balance sheets of Arrived STR, LLC and its series (the Company) as of December 31, 2025 and 2024, and the related consolidated and consolidating statements of comprehensive income (loss), changes in members’ equity (deficit), and cash flows for each of the two years in the period ended December 31, 2025, and the related notes (collectively referred to as the consolidated and consolidating financial statements). In our opinion, the consolidated and consolidating financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of their operations and their cash flows for each of the two years in the period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of America.

 

Substantial Doubt About the Company’s Ability to Continue as a Going Concern

 

The accompanying consolidated and consolidating financial statements have been prepared assuming that the Company will continue as a going concern.  As discussed in Note 3 to the consolidated and consolidating financial statements, the Company’s lack of liquidity and losses from operations since inception raise substantial doubt about their ability to continue as a going concern.  Management’s plans in regard to these matters are also described in Note 3. The consolidated and consolidating financial statements do not include any adjustments that might result from the outcome of this uncertainty.  

 

Basis for Opinion

 

These consolidated and consolidating financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated and consolidating financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated and consolidating financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the consolidated and consolidating financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated and consolidating financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated and consolidating financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ Stephano Slack LLC

 

We have served as the Company’s auditor since 2024.

 

Wayne, Pennsylvania

April 30, 2026

 

F-2

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2025

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
ASSETS                                
Current assets:                                
Cash  $861   $-   $1,747   $9,012   $2,824   $1,921   $1,386   $3,781 
Other receivables   -    -    -    -    -    -    -    - 
Prepaid expenses   14,072    -    -    10,289    -    -    -    - 
Due from related parties   -    -    -    -    736    -    -    - 
Due from related parties, property manager   -    -    -    -    -    -    -    - 
Due from third party property manager   4,311    1,120    8,309    12,215    4,355    4,634    3,054    5,449 
Total current assets   19,244    1,120    10,056    31,516    7,915    6,555    4,440    9,230 
Property and equipment, net   996,351    943,412    985,521    751,776    455,382    515,031    1,010,611    707,416 
Total assets  $1,015,595   $944,533   $995,577   $783,292   $463,297   $521,586   $1,015,052   $716,646 
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
Current liabilities:                                        
Accrued expenses  $-   $23,088   $7,600   $1,869   $1,855   $21,482   $7,998   $498 
Due to related parties, property manager   -    -    -    -    1,897    4,731    -    - 
Due to related parties   15,548    36,044    18,986    22,837    -    1,538    7,231    12,850 
Total current liabilities   15,548    59,132    26,586    24,705    3,752    27,751    15,229    13,348 
Mortgage payable, net   432,467    -    436,517    306,239    -    224,753    467,972    - 
Operational notes, related party   59,000    224,700    15,300    31,100    51,200    62,700    53,800    57,400 
Total liabilities   507,015    283,832    478,403    362,044    54,952    315,204    537,001    70,748 
Members’ equity                                        
Members’ capital   662,381    1,065,859    664,024    471,369    615,510    543,113    749,949    838,720 
Accumulated deficit   (153,800)   (405,158)   (146,851)   (50,121)   (207,165)   (336,730)   (271,898)   (192,822)
Total members’ equity   508,580    660,701    517,174    421,248    408,345    206,382    478,050    645,897 
Total liabilities and members’ equity  $1,015,595   $944,533   $995,577   $783,292   $463,297   $521,586   $1,015,052   $716,646 

 

F-3

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2025

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
ASSETS                                
Current assets:                                
Cash  $29,334   $11,693   $4,399   $20,032   $10,214   $8,783   $41   $8,402 
Other receivables   -    -    -    -    4,544    51    -    - 
Prepaid expenses   -    -    -    -    732    -    512    - 
Due from related parties   -    -    -    -    -    31,935    -    - 
Due from related parties, property manager   -    -    -    -    -    -    -    1,301 
Due from third party property manager   13,601    11,794    4,909    15,208    11,819    -    3,076    - 
Total current assets   42,936    23,488    9,308    35,240    27,309    40,769    3,628    9,704 
Property and equipment, net   727,085    753,015    548,400    1,003,448    801,122    661,962    595,554    415,878 
Total assets  $770,021   $776,503   $557,709   $1,038,689   $828,432   $702,731   $599,183   $425,582 
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
Current liabilities:                                        
Accrued expenses  $3,195   $2,859   $7,371   $271   $-   $2,452   $6,054   $7,339 
Due to related parties, property manager   -    -    1,028    -    -    32,760    -    - 
Due to related parties   11,633    13,087    337    21,308    15,937    -    6,633    6,132 
Total current liabilities   14,828    15,946    8,736    21,578    15,937    35,211    12,687    13,471 
Mortgage payable, net   -    -    279,793    -    -    -    -    - 
Operational notes, related party   -    -    48,500    53,900    10,700    49,200    154,900    - 
Total liabilities   14,828    15,946    337,030    75,478    26,637    84,411    167,587    13,471 
Members’ equity                                        
Members’ capital   767,267    855,265    404,681    1,186,041    932,585    779,660    717,885    547,784 
Accumulated deficit   (12,074)   (94,709)   (184,001)   (222,831)   (130,790)   (161,340)   (286,289)   (135,673)
Total members’ equity   755,193    760,557    220,679    963,210    801,795    618,320    431,596    412,111 
Total liabilities and members’ equity  $770,021   $776,503   $557,709   $1,038,689   $828,432   $702,731   $599,183   $425,582 

 

F-4

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2025

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
ASSETS                                
Current assets:                                
Cash  $5,214   $6,292   $4,532   $1,350   $1,179   $75,886   $145   $5,875 
Other receivables   -    -    -    -    -    -    -    - 
Prepaid expenses   12,038    -    142    -    -    -    5,432    - 
Due from related parties   24,017    5,707    -    -    3,107    -    6,127    3,895 
Due from related parties, property manager   -    -    206    -    -    -    -    - 
Due from third party property manager   -    -    6,076    2,958    2,226    18,387    -    - 
Total current assets   41,268    11,999    10,955    4,308    6,512    94,273    11,704    9,770 
Property and equipment, net   929,658    1,027,615    538,934    726,006    489,915    1,082,557    386,749    911,451 
Total assets  $970,926   $1,039,615   $549,889   $730,314   $496,427   $1,176,830   $398,453   $921,221 
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
Current liabilities:                                        
Accrued expenses  $1,083   $13,053   $-   $17,133   $2,271   $2,783   $8,058   $9,574 
Due to related parties, property manager   34,145    10,814    -    2,015    3,613    -    12,729    7,019 
Due to related parties   -    -    301    103,823    -    16,449    -    - 
Total current liabilities   35,228    23,867    301    122,971    5,885    19,231    20,788    16,592 
Mortgage payable, net   478,138    457,188    -    309,506    -    -    153,599    470,250 
Operational notes, related party   116,400    16,900    26,900    152,122    72,700    -    92,500    12,900 
Total liabilities   629,765    497,954    27,201    584,599    78,585    19,231    266,886    499,742 
Members’ equity                                        
Members’ capital   574,444    756,253    704,860    541,348    631,074    1,166,826    379,459    643,559 
Accumulated deficit   (233,284)   (214,592)   (182,172)   (395,633)   (213,231)   (9,227)   (247,893)   (222,080)
Total members’ equity   341,160    541,661    522,688    145,715    417,842    1,157,599    131,567    421,479 
Total liabilities and members’ equity  $970,926   $1,039,615   $549,889   $730,314   $496,427   $1,176,830   $398,453   $921,221 

 

F-5

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2025

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
ASSETS                        
Current assets:                        
Cash  $39,029   $7,005   $40,833   $2,607   $8,120   $312,498 
Other receivables   -    -    -    -    -    4,595 
Prepaid expenses   -    -    4,979    -    1,013    49,208 
Due from related parties   -    9,127    -    4,933    -    89,584 
Due from related parties, property manager   -    -    -    -    2,687    4,194 
Due from third party property manager   14,010    -    869    3,605    -    151,987 
Total current assets   53,039    16,132    46,682    11,145    11,820    612,067 
Property and equipment, net   1,038,110    719,215    728,796    415,725    888,210    21,754,906 
Total assets  $1,091,149   $735,347   $775,478   $426,869   $900,030   $22,366,973 
                               
LIABILITIES AND MEMBERS’ EQUITY                              
Current liabilities:                              
Accrued expenses  $6,323   $7,220   $2,026   $5,771   $3,090   $172,314 
Due to related parties, property manager   -    11,513    -    5,349    -    127,614 
Due to related parties   13,939    -    5,994    -    13,045    343,651 
Total current liabilities   20,261    18,733    8,020    11,120    16,135    643,579 
Mortgage payable, net   488,233    -    -    207,988    -    4,712,641 
Operational notes, related party   -    14,900    -    86,100    19,200    1,483,022 
Total liabilities   508,494    33,633    8,020    305,207    35,335    6,839,241 
Members’ equity                              
Members’ capital   767,804    849,139    867,072    305,680    1,030,966    21,020,576 
Accumulated deficit   (185,150)   (147,425)   (99,614)   (184,018)   (166,270)   (5,492,844)
Total members’ equity   582,654    701,713    767,458    121,662    864,695    15,527,731 
Total liabilities and members’ equity  $1,091,149   $735,347   $775,478   $426,869   $900,030   $22,366,973 
 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-6

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2024

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
ASSETS                                
Current assets:                                
Cash  $11,204   $23,769   $13,750   $9,676   $4,409   $4,476   $12,195   $3,807 
Other receivables   -    -    -    -    -    -    -    - 
Prepaid expenses   10,555    1,015    1,055    8,029    764    3,266    1,115    1,501 
Due from related parties, property manager   -    -    -    -    -    -    -    - 
Due from third party property manager   7,146    5,277    4,967    7,089    564    4,286    -    4,917 
Total current assets   28,905    30,061    19,771    24,794    5,737    12,028    13,310    10,225 
Property and equipment, net   1,031,878    927,985    1,027,042    801,139    492,455    540,053    1,039,141    742,198 
Total assets  $1,060,783   $958,045   $1,046,813   $825,933   $498,192   $552,081   $1,052,450   $752,423 
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
Current liabilities:                                        
Accrued expenses  $4,503   $4,472   $10,623   $5,799   $3,818   $17,644   $10,877   $7,465 
Due to related parties, property manager   -    -    -    -    -    -    -    - 
Due to related parties   14,275    50,725    11,064    18,958    3,796    6,138    4,727    7,505 
Total current liabilities   18,778    55,197    21,687    24,757    7,614    23,782    15,604    14,970 
Mortgage payable, net   432,148    -    434,315    306,005    -    223,583    465,610    - 
Operational notes, related party   44,900    112,000    15,300    38,100    9,000    33,800    -    42,000 
Total liabilities   495,826    167,197    471,303    368,862    16,614    281,165    481,214    56,970 
Members’ equity                                        
Members’ capital   677,967    1,072,573    682,867    494,319    617,645    548,028    755,457    845,736 
Accumulated deficit   (113,009)   (281,725)   (107,356)   (37,248)   (136,067)   (277,112)   (184,220)   (150,283)
Total members’ equity   564,957    790,849    575,511    457,071    481,577    270,915    571,237    695,454 
Total liabilities and members’ equity  $1,060,783   $958,045   $1,046,813   $825,933   $498,192   $552,081   $1,052,450   $752,423 

 

F-7

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2024

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
ASSETS                                
Current assets:                                
Cash  $41,377   $13,340   $5,776   $5,577   $10,512   $7,428   $8,807   $25,169 
Other receivables   -    -    -    -    4,544    -    -    - 
Prepaid expenses   808    914    513    2,095    2,755    815    1,207    1,747 
Due from related parties, property manager   -    -    -    -    -    -    -    - 
Due from third party property manager   7,979    6,727    2,404    8,907    4,772    -    -    - 
Total current assets   50,164    20,981    8,694    16,579    22,583    8,243    10,014    26,915 
Property and equipment, net   761,388    815,680    576,431    1,057,661    843,502    700,188    605,321    443,831 
Total assets  $811,553   $836,662   $585,124   $1,074,240   $866,086   $708,431   $615,335   $470,746 
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
Current liabilities:                                        
Accrued expenses  $9,381   $8,069   $5,958   $12,008   $8,992   $4,622   $8,699   $11,846 
Due to related parties, property manager   -    -    -    -    -    21,406    -    6 
Due to related parties   7,572    6,592    3,801    13,066    5,710    1,425    5,561    3,905 
Total current liabilities   16,953    14,660    9,759    25,074    14,702    27,453    14,260    15,757 
Mortgage payable, net   -    -    278,381    -    -    -    -    - 
Operational notes, related party   -    20,100    19,000    27,900    -    12,000    91,900    - 
Total liabilities   16,953    34,760    307,139    52,974    14,702    39,453    106,160    15,757 
Members’ equity                                        
Members’ capital   817,449    894,809    407,868    1,198,880    946,645    786,935    722,927    564,226 
Accumulated deficit   (22,850)   (92,908)   (129,883)   (177,614)   (95,261)   (117,958)   (213,752)   (109,236)
Total members’ equity   794,599    801,901    277,985    1,021,266    851,384    668,977    509,175    454,990 
Total liabilities and members’ equity  $811,553   $836,662   $585,124   $1,074,240   $866,086   $708,431   $615,335   $470,746 

 

F-8

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2024

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
ASSETS                                
Current assets:                                
Cash  $7,494   $12,023   $3,535   $-   $1,940   $97,847   $5,064   $20,282 
Other receivables   -    -    -    -    -    -    -    - 
Prepaid expenses   8,760    -    584    4,534    73    1,007    5,520    1,049 
Due from related parties, property manager   -    732    -    -    -    -    -    3,586 
Due from third party property manager   -    -    5,193    5,380    5,320    8,328    -    - 
Total current assets   16,254    12,755    9,312    9,914    7,332    107,182    10,584    24,916 
Property and equipment, net   973,340    1,060,674    572,314    664,886    518,189    1,141,613    400,717    949,328 
Total assets  $989,594   $1,073,429   $581,626   $674,800   $525,522   $1,248,795   $411,301   $974,244 
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
Current liabilities:                                        
Accrued expenses  $3,497   $15,778   $3,904   $11,972   $4,000   $12,441   $6,405   $9,058 
Due to related parties, property manager   9,902    -    -    40    -    -    1,609    - 
Due to related parties   15,770    8,091    3,269    6,952    4,780    9,561    4,691    5,663 
Total current liabilities   29,169    23,869    7,173    18,964    8,780    22,002    12,706    14,721 
Mortgage payable, net   477,788    454,878    -    307,943    -    -    153,453    467,875 
Operational notes, related party   58,700    -    9,600    65,300    35,000    -    61,700    - 
Total liabilities   565,657    478,746    16,773    392,207    43,780    22,002    227,859    482,596 
Members’ equity                                        
Members’ capital   578,832    761,828    711,486    541,981    635,462    1,250,719    383,749    649,190 
Accumulated deficit   (154,894)   (167,145)   (146,632)   (259,388)   (153,721)   (23,926)   (200,307)   (157,542)
Total members’ equity   423,937    594,683    564,853    282,593    481,741    1,226,793    183,442    491,648 
Total liabilities and members’ equity  $989,594   $1,073,429   $581,626   $674,800   $525,522   $1,248,795   $411,301   $974,244 

 

F-9

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2024

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
ASSETS                        
Current assets:                        
Cash  $71,400   $13,163   $66,103   $815   $3,225   $504,161 
Other receivables   -    -    -    -    -    4,544 
Prepaid expenses   977    832    5,817    420    2,004    69,731 
Due from related parties, property manager   -    3,304    -    -    -    7,622 
Due from third party property manager   7,056    -    408    4,435    -    101,155 
Total current assets   79,433    17,299    72,328    5,670    5,229    687,214 
Property and equipment, net   1,091,096    754,211    766,972    438,940    933,113    22,671,286 
Total assets  $1,170,529   $771,510   $839,299   $444,610   $938,342   $23,358,500 
                               
LIABILITIES AND MEMBERS’ EQUITY                              
Current liabilities:                              
Accrued expenses  $10,362   $10,158   $6,490   $4,610   $9,606   $243,057 
Due to related parties, property manager   -    -    -    551    2,673    36,188 
Due to related parties   10,314    3,947    2,435    2,826    9,503    252,621 
Total current liabilities   20,676    14,104    8,925    7,987    21,783    531,866 
Mortgage payable, net   485,769    -    -    206,938    -    4,694,685 
Operational notes, related party   -    -    -    54,800    7,000    758,100 
Total liabilities   506,445    14,104    8,925    269,724    28,783    5,984,651 
Members’ equity                              
Members’ capital   793,874    859,948    891,759    307,901    1,058,301    21,459,361 
Accumulated deficit   (129,790)   (102,542)   (61,384)   (133,015)   (148,742)   (4,085,513)
Total members’ equity   664,084    757,406    830,375    174,886    909,559    17,373,848 
Total liabilities and members’ equity  $1,170,529   $771,510   $839,299   $444,610   $938,342   $23,358,500 

 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-10

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
                                 
Rental income  $90,527   $26,172   $93,657   $126,824   $24,995   $48,408   $41,105   $40,103 
                                         
Operating expenses:                                        
Depreciation   40,873    67,446    41,521    49,363    37,073    25,022    45,619    34,782 
Insurance   2,697    2,959    2,658    2,585    2,489    8,572    3,458    5,303 
Management fees   13,503    4,907    13,394    18,394    2,607    7,604    13,232    6,648 
Management fees, related party   4,526    1,309    4,683    6,341    3,334    3,902    2,118    2,005 
Repairs & maintenance   4,300    4,821    7,288    8,380    13,484    11,049    12,141    6,525 
Property taxes   3,336    35,496    3,464    3,563    10,231    8,599    4,391    7,016 
Other operating expenses   32,549    32,667    28,767    30,135    26,873    27,082    17,350    20,364 
Total operating expenses   101,783    149,605    101,775    118,762    96,092    91,831    98,308    82,643 
                                         
Income (loss) from operations   (11,256)   (123,433)   (8,118)   8,062    (71,098)   (43,423)   (57,203)   (42,540)
                                         
Other expenses                                        
Interest expenses   29,535    -    31,376    20,935    -    16,195    30,475    - 
Total other expenses   29,535    -    31,376    20,935    -    16,195    30,475    - 
                                         
Net income (loss)  $(40,791)  $(123,433)  $(39,494)  $(12,873)  $(71,098)  $(59,618)  $(87,678)  $(42,540)

 

F-11

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
                                 
Rental income  $81,214   $127,865   $42,446   $84,301   $55,902   $43,777   $30,112   $45,607 
                                         
Operating expenses:                                        
Depreciation   34,303    62,666    28,030    54,212    42,380    38,226    21,266    27,953 
Insurance   2,043    2,306    2,197    6,246    6,378    1,754    2,557    4,328 
Management fees   12,169    19,018    5,543    15,400    10,458    -    11,362    - 
Management fees, related party   4,061    6,393    4,442    4,215    2,815    10,944    1,553    11,182 
Repairs & maintenance   500    3,869    10,843    9,937    5,847    4,848    12,576    2,517 
Property taxes   4,176    3,816    2,097    10,012    7,688    678    7,113    6,827 
Other operating expenses   13,186    31,598    25,191    29,495    15,865    30,709    46,223    19,236 
Total operating expenses   70,439    129,666    78,344    129,517    91,431    87,159    102,650    72,043 
                                         
Income (loss) from operations   10,776    (1,801)   (35,897)   (45,216)   (35,529)   (43,382)   (72,537)   (26,436)
                                         
Other expenses                                        
Interest expenses   -    -    18,221    -    -    -    -    - 
Total other expenses   -    -    18,221    -    -    -    -    - 
                                         
Net income (loss)  $10,776   $(1,801)  $(54,118)  $(45,216)  $(35,529)  $(43,382)  $(72,537)  $(26,436)

 

F-12

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                                 
Rental income  $47,707   $64,869   $44,666   $20,645   $32,786   $137,754   $52,480   $66,335 
                                         
Operating expenses:                                        
Depreciation   43,683    33,059    33,380    46,038    36,150    59,056    25,167    37,877 
Insurance   44    3,933    1,577    12,558    2,452    2,538    6,463    3,315 
Management fees   -    -    5,742    1,132    4,276    20,593    -    - 
Management fees, related party   11,912    16,157    4,860    3,951    3,220    6,888    12,178    16,174 
Repairs & maintenance   4,052    1,224    5,491    24,680    7,669    6,425    9,313    7,772 
Property taxes   10,009    9,535    2,494    8,837    6,212    3,850    2,305    2,437 
Other operating expenses   23,749    15,491    26,662    39,538    32,319    23,705    34,059    27,721 
Total operating expenses   93,450    79,399    80,206    136,734    92,297    123,055    89,486    95,296 
                                         
Income (loss) from operations   (45,743)   (14,530)   (35,540)   (116,089)   (59,510)   14,699    (37,005)   (28,961)
                                         
Other expenses                                        
Interest expenses   32,647    32,917    -    20,157    -    -    10,580    35,578 
Total other expenses   32,647    32,917    -    20,157    -    -    10,580    35,578 
                                         
Net income (loss)  $(78,390)  $(47,448)  $(35,540)  $(136,245)  $(59,510)  $14,699   $(47,585)  $(64,538)

 

F-13

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Rental income  $71,490   $39,315   $35,364   $27,828   $104,222   $1,748,477 
                               
Operating expenses:                              
Depreciation   52,986    34,997    38,176    23,216    44,903    1,159,422 
Insurance   2,536    2,790    2,667    1,828    4,007    105,239 
Management fees   10,716    -    6,486    3,374    -    206,556 
Management fees, related party   3,575    9,458    1,768    3,155    26,055    193,173 
Repairs & maintenance   3,767    5,878    9,272    7,690    6,160    218,320 
Property taxes   5,940    2,927    1,932    1,214    2,217    178,415 
Other operating expenses   15,548    28,149    13,292    24,808    38,408    770,740 
Total operating expenses   95,068    84,198    73,594    65,285    121,750    2,831,865 
                               
Income (loss) from operations   (23,578)   (44,883)   (38,230)   (37,457)   (17,528)   (1,083,387)
                               
Other expenses                              
Interest expenses   31,782    -    -    13,546    -    323,944 
Total other expenses   31,782    -    -    13,546    -    323,944 
                               
Net income (loss)  $(55,360)  $(44,883)  $(38,230)  $(51,003)  $(17,528)  $(1,407,332)

 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-14

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
                                 
Rental income  $114,389   $29,112   $120,581   $156,244   $50,468   $50,347   $42,315   $47,836 
                                         
Operating expenses:                                        
Depreciation   40,516    59,543    41,521    43,696    37,073    25,022    43,137    34,888 
Insurance   2,501    2,514    2,465    3,428    3,010    17,653    2,566    4,186 
Management fees   17,129    10,522    17,521    22,628    15,170    14,273    6,347    8,594 
Management fees, related party   5,719    1,456    6,029    7,812    2,523    2,517    2,116    2,392 
Repairs & maintenance   9,997    16,863    8,832    15,690    3,215    27,458    4,507    12,596 
Property taxes   4,976    33,086    3,414    4,412    9,759    8,502    4,316    6,300 
Other operating expenses   18,373    32,705    19,310    26,717    16,816    16,611    9,550    20,260 
Total operating expenses   99,212    156,688    99,091    124,384    87,565    112,037    72,539    89,215 
                                         
Income (loss) from operations   15,178    (127,577)   21,490    31,860    (37,097)   (61,690)   (30,224)   (41,380)
                                         
Other expense                                        
Interest expenses   29,535    -    33,807    20,935    -    16,098    32,818    - 
Total other expense   29,535    -    33,807    20,935    -    16,098    32,818    - 
                                         
Net income (loss)  $(14,357)  $(127,577)  $(12,318)  $10,925   $(37,097)  $(77,788)  $(63,041)  $(41,380)

 

F-15

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
                                 
Rental income  $97,317   $124,500   $50,898   $98,553   $71,680   $44,977   $38,237   $62,931 
                                         
Operating expenses:                                        
Depreciation   34,303    62,071    27,646    58,862    42,474    38,226    20,308    27,452 
Insurance   1,888    2,682    2,026    6,571    2,498    3,332    2,023    6,314 
Management fees   14,598    18,664    9,395    18,377    13,282    -    10,106    - 
Management fees, related party   4,866    6,225    2,545    4,928    3,584    11,244    1,912    15,603 
Repairs & maintenance   4,489    12,919    19,879    16,112    11,840    8,896    8,067    8,882 
Property taxes   4,004    3,766    1,983    12,059    7,059    661    7,561    6,811 
Other operating expenses   11,918    22,678    16,596    28,503    16,988    23,559    12,864    17,055 
Total operating expenses   76,065    129,005    80,069    145,412    97,726    85,917    62,840    82,117 
                                         
Income (loss) from operations   21,252    (4,505)   (29,170)   (46,860)   (26,045)   (40,940)   (24,603)   (19,186)
                                         
Other expense                                        
Interest expenses   -    -    19,622    -    -    -    -    - 
Total other expense   -    -    19,622    -    -    -    -    - 
                                         
Net income (loss)  $21,252   $(4,505)  $(48,792)  $(46,860)  $(26,045)  $(40,940)  $(24,603)  $(19,186)

 

F-16

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                                 
Rental income  $53,020   $49,523   $31,974   $74,389   $48,229   $145,586   $64,245   $47,712 
                                         
Operating expenses:                                        
Depreciation   41,249    31,670    33,380    34,051    35,887    59,056    24,541    37,210 
Insurance   2,689    2,453    2,013    18,133    2,482    2,944    10,026    3,225 
Management fees   7,623    4,910    6,892    18,900    14,679    21,821    -    3,274 
Management fees, related party   3,036    3,042    1,599    3,719    2,411    7,817    15,201    8,103 
Repairs & maintenance   25,358    16,777    14,812    35,973    9,517    9,860    11,527    23,942 
Property taxes   16,464    8,734    94    7,984    5,643    3,800    2,346    2,437 
Other operating expenses   11,334    14,649    15,949    18,925    26,136    21,045    22,075    32,948 
Total operating expenses   107,752    82,235    74,738    137,686    96,756    126,344    85,716    111,138 
                                         
Income (loss) from operations   (54,732)   (32,712)   (42,764)   (63,297)   (48,527)   19,242    (21,471)   (63,427)
                                         
Other expense                                        
Interest expenses   33,085    35,468    -    21,706    -    -    10,580    38,345 
Total other expense   33,085    35,468    -    21,706    -    -    10,580    38,345 
                                         
Net income (loss)  $(87,816)  $(68,180)  $(42,764)  $(85,003)  $(48,527)  $19,242   $(32,051)  $(101,771)

 

F-17

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Rental income  $88,857   $52,622   $43,862   $26,810   $121,559   $2,048,774 
                               
Operating expenses:                              
Depreciation   52,986    34,997    38,067    23,216    44,068    1,127,117 
Insurance   2,428    3,399    2,850    1,760    4,078    124,135 
Management fees   13,372    -    8,166    4,859    -    301,100 
Management fees, related party   4,443    13,156    2,193    1,341    30,390    177,922 
Repairs & maintenance   9,175    7,891    9,718    13,837    14,939    393,566 
Property taxes   5,647    154    1,950    996    2,217    177,135 
Other operating expenses   14,922    30,687    13,865    16,622    22,284    571,941 
Total operating expenses   102,972    90,283    76,809    62,630    117,976    2,872,916 
                               
Income (loss) from operations   (14,115)   (37,660)   (32,947)   (35,820)   3,584    (824,142)
                               
Other expense                              
Interest expenses   34,225    -    -    14,587    -    340,810 
Total other expense   34,225    -    -    14,587    -    340,810 
                               
Net income (loss)  $(48,341)  $(37,660)  $(32,947)  $(50,407)  $3,584   $(1,164,953)

 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-18

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
                                 
Balance at January 1, 2025  $564,957   $790,849   $575,511   $457,071   $481,577   $270,915   $571,237   $695,454 
Distributions   (15,586)   (6,715)   (18,843)   (22,950)   (2,135)   (4,915)   (5,508)   (7,016)
Net income (loss)   (40,791)   (123,433)   (39,494)   (12,873)   (71,098)   (59,618)   (87,678)   (42,540)
Balance at December 31, 2025  $508,580   $660,701   $517,174   $421,248   $408,345   $206,382   $478,050   $645,897 

 

F-19

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
                                 
Balance at January 1, 2025  $794,599   $801,901   $277,985   $1,021,266   $851,384   $668,977   $509,175   $454,990 
Distributions   (50,182)   (39,544)   (3,188)   (12,839)   (14,060)   (7,276)   (5,042)   (16,442)
Net income (loss)   10,776    (1,801)   (54,118)   (45,216)   (35,529)   (43,382)   (72,537)   (26,436)
Balance at December 31, 2025  $755,193   $760,557   $220,679   $963,210   $801,795   $618,320   $431,596   $412,111 

 

F-20

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                                 
Balance at January 1, 2025  $423,937   $594,683   $564,853   $282,593   $481,741   $1,226,793   $183,442   $491,648 
Distributions   (4,387)   (5,574)   (6,625)   (633)   (4,389)   (83,893)   (4,290)   (5,631)
Net income (loss)   (78,390)   (47,448)   (35,540)   (136,245)   (59,510)   14,699    (47,585)   (64,538)
Balance at December 31, 2025  $341,160   $541,661   $522,688   $145,715   $417,842   $1,157,599   $131,567   $421,479 

 

F-21

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Balance at January 1, 2025  $664,084   $757,406   $830,375   $174,886   $909,559   $17,373,848 
Distributions   (26,070)   (10,809)   (24,687)   (2,221)   (27,336)   (438,785)
Net income (loss)   (55,360)   (44,883)   (38,230)   (51,003)   (17,528)   (1,407,332)
Balance at December 31, 2025  $582,654   $701,713   $767,458   $121,662   $864,695   $15,527,731 

 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-22

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
                                 
Balance at January 1, 2024  $624,704   $918,654   $633,528   $480,013   $531,274   $337,382   $650,225   $770,616 
Redemption of membership units   (1,100)   (300)   (1,200)   (650)   (300)   (100)   (700)   (400)
Deemed contribution from Manager   -    23,130    -    -    6,207    22,235    -    - 
Distributions   (44,289)   (23,058)   (44,500)   (33,217)   (18,506)   (10,813)   (15,247)   (33,383)
Net income (loss)   (14,357)   (127,577)   (12,318)   10,925    (37,097)   (77,788)   (63,041)   (41,380)
Balance at December 31, 2024  $564,957   $790,849   $575,511   $457,071   $481,577   $270,915   $571,237   $695,454 

 

F-23

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
                                 
Balance at January 1, 2024  $820,096   $833,110   $335,750   $1,125,737   $918,565   $729,603   $547,678   $496,670 
Redemption of membership units   (300)   -    -    (400)   (300)   (400)   (450)   - 
Deemed contribution from Manager   -    -    -    -    -    -    -    1,428 
Distributions   (46,449)   (26,704)   (8,973)   (57,211)   (40,836)   (19,286)   (13,450)   (23,922)
Net income (loss)   21,252    (4,505)   (48,792)   (46,860)   (26,045)   (40,940)   (24,603)   (19,186)
Balance at December 31, 2024  $794,599   $801,901   $277,985   $1,021,266   $851,384   $668,977   $509,175   $454,990 

 

F-24

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                                 
Balance at January 1, 2024  $529,741   $683,641   $623,085   $373,979   $546,609   $1,274,074   $226,185   $613,512 
Redemption of membership units   -    (700)   (1,050)   (450)   (100)   (300)   (500)   (300)
Deemed contribution from Manager   -    -    -    4,767    -    -    -    - 
Distributions   (17,988)   (20,079)   (14,418)   (10,700)   (16,240)   (66,223)   (10,192)   (19,792)
Net income (loss)   (87,816)   (68,180)   (42,764)   (85,003)   (48,527)   19,242    (32,051)   (101,771)
Balance at December 31, 2024  $423,937   $594,683   $564,853   $282,593   $481,741   $1,226,793   $183,442   $491,648 

 

F-25

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CHANGES IN MEMBERS’ EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Balance at January 1, 2024  $755,875   $816,006   $897,576   $231,687   $970,565   $19,296,141 
Redemption of membership units   (500)   (300)   -    (100)   (100)   (11,000)
Deemed contribution from Manager   -    -    -    -    -    57,767 
Distributions   (42,950)   (20,640)   (34,255)   (6,294)   (64,490)   (804,107)
Net income (loss)   (48,341)   (37,660)   (32,947)   (50,407)   3,584    (1,164,953)
Balance at December 31, 2024  $664,084   $757,406   $830,375   $174,886   $909,559   $17,373,848 

 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-26

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $(40,791)  $(123,433)  $(39,494)  $(12,873)  $(71,098)  $(59,618)  $(87,678)  $(42,540)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                                        
Depreciation   40,873    67,446    41,521    49,363    37,073    25,022    45,619    34,782 
Amortization of loan fees   319    -    2,202    233    -    1,170    2,363    - 
(Increase) decrease in assets                                        
Other receivables   -    -    -    -    -    -    -    - 
Due (from) to third party property managers   2,834    4,156    (3,342)   (5,126)   (3,791)   (348)   (3,054)   (532)
Prepaid expenses   (3,517)   1,015    1,055    (2,259)   764    3,266    1,115    1,501 
Increase (decrease) in liabilities                                        
Accrued expenses   (4,503)   18,616    (3,023)   (3,930)   (1,963)   3,838    (2,880)   (6,967)
Due to (from) related parties, property manager   -    -    -    -    1,897    4,731    -    - 
Due to (from) related parties   1,273    (14,681)   7,922    3,879    (4,532)   (4,601)   2,505    5,345 
Net cash provided by (used in) operating activities   (3,512)   (46,881)   6,840    29,287    (41,650)   (26,539)   (42,011)   (8,410)
                                         
Cash Flows from Investing Activities                                        
Additions to property and equipment   (5,346)   (82,874)   -    -    -    -    (17,089)   - 
Net cash used in investing activities   (5,346)   (82,874)   -    -    -    -    (17,089)   - 
                                         
Cash Flows from Financing Activities                                        
Repayments of operational notes, related party   -    -    -    (7,000)   -    -    -    - 
Net proceeds from issuance of operational notes, related party   14,100    112,700    -    -    42,200    28,900    53,800    15,400 
Distributions   (15,586)   (6,715)   (18,843)   (22,950)   (2,135)   (4,915)   (5,508)   (7,016)
Net cash provided by (used in) financing activities   (1,486)   105,985    (18,843)   (29,950)   40,065    23,985    48,292    8,384 
Net change in cash   (10,343)   (23,769)   (12,003)   (663)   (1,585)   (2,555)   (10,808)   (26)
Cash at beginning of year   11,204    23,769    13,750    9,676    4,409    4,476    12,195    3,807 
Cash at end of year  $861   $-   $1,747   $9,012   $2,824   $1,921   $1,386   $3,781 
Cash paid for income taxes  $116   $25   $107   $566   $-   $-   $50   $(970)
Cash paid for interest expenses  $29,535   $-   $31,376   $20,935   $-   $16,195   $30,475   $- 

 

F-27

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $10,776   $(1,801)  $(54,118)  $(45,216)  $(35,529)  $(43,382)  $(72,537)  $(26,436)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                                        
Depreciation   34,303    62,666    28,030    54,212    42,380    38,226    21,266    27,953 
Amortization of loan fees   -    -    1,413    -    -    -    -    - 
(Increase) decrease in assets                                        
Other receivables   -    -    -    -    -    (51)   -    - 
Due (from) to third party property managers   (5,622)   (5,067)   (2,505)   (6,301)   (7,047)   -    (3,076)   - 
Prepaid expenses   808    914    513    2,095    2,023    815    696    1,747 
Increase (decrease) in liabilities                                        
Accrued expenses   (6,186)   (5,210)   1,413    (11,737)   (8,992)   (2,170)   (2,645)   (4,507)
Due to (from) related parties, property manager   -    -    1,028    -    -    11,353    -    (1,307)
Due to (from) related parties   4,061    6,495    (3,463)   8,242    10,227    (33,360)   1,072    2,227 
Net cash provided by (used in) operating activities   38,140    57,997    (27,690)   1,294    3,062    (28,569)   (55,224)   (324)
                                         
Cash Flows from Investing Activities                                        
Additions to property and equipment   -    -    -    -    -    -    (11,500)   - 
Net cash used in investing activities   -    -    -    -    -    -    (11,500)   - 
                                         
Cash Flows from Financing Activities                                        
Repayments of operational notes, related party   -    (20,100)   -    -    -    -    -    - 
Net proceeds from issuance of operational notes, related party   -    -    29,500    26,000    10,700    37,200    63,000    - 
Distributions   (50,182)   (39,544)   (3,188)   (12,839)   (14,060)   (7,276)   (5,042)   (16,442)
Net cash provided by (used in) financing activities   (50,182)   (59,644)   26,312    13,161    (3,360)   29,924    57,958    (16,442)
Net change in cash   (12,043)   (1,647)   (1,377)   14,454    (298)   1,355    (8,766)   (16,766)
Cash at beginning of year   41,377    13,340    5,776    5,577    10,512    7,428    8,807    25,169 
Cash at end of year  $29,334   $11,693   $4,399   $20,032   $10,214   $8,783   $41   $8,402 
Cash paid for income taxes  $1,147   $-   $765   $(1,746)  $(1,238)  $7,779   $857   $2,920 
Cash paid for interest expenses  $-   $-   $18,221   $-   $-   $-   $-   $- 

 

F-28

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $(78,390)  $(47,448)  $(35,540)  $(136,245)  $(59,510)  $14,699   $(47,585)  $(64,538)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                                        
Depreciation   43,683    33,059    33,380    46,038    36,150    59,056    25,167    37,877 
Amortization of loan fees   350    2,310    -    1,563    -    -    146    2,375 
(Increase) decrease in assets                                        
Other receivables   -    -    -    -    -    -    -    - 
Due (from) to third party property managers   -    -    (883)   2,422    3,094    (10,059)   -    - 
Prepaid expenses   (3,278)   -    443    4,534    73    1,007    87    1,049 
Increase (decrease) in liabilities                                        
Accrued expenses   (2,414)   (2,725)   (3,904)   5,162    (1,729)   (9,658)   1,653    515 
Due to (from) related parties, property manager   24,243    11,546    (206)   1,975    3,613    -    11,120    10,605 
Due to (from) related parties   (39,787)   (13,798)   (2,967)   96,871    (7,887)   6,888    (10,818)   (9,558)
Net cash provided by (used in) operating activities   (55,593)   (17,056)   (9,678)   22,319    (26,197)   61,932    (20,230)   (21,676)
                                         
Cash Flows from Investing Activities                                        
Additions to property and equipment   -    -    -    (107,158)   (7,875)   -    (11,200)   - 
Net cash used in investing activities   -    -    -    (107,158)   (7,875)   -    (11,200)   - 
                                         
Cash Flows from Financing Activities                                        
Repayments of operational notes, related party   -    -    -    -    -    -    -    - 
Net proceeds from issuance of operational notes, related party   57,700    16,900    17,300    86,822    37,700    -    30,800    12,900 
Distributions   (4,387)   (5,574)   (6,625)   (633)   (4,389)   (83,893)   (4,290)   (5,631)
Net cash provided by (used in) financing activities   53,313    11,326    10,675    86,189    33,311    (83,893)   26,510    7,269 
Net change in cash   (2,280)   (5,730)   997    1,350    (761)   (21,961)   (4,919)   (14,407)
Cash at beginning of year   7,494    12,023    3,535    -    1,940    97,847    5,064    20,282 
Cash at end of year  $5,214   $6,292   $4,532   $1,350   $1,179   $75,886   $145   $5,875 
Cash paid for income taxes  $910   $2,378   $674   $203   $-   $1,039   $3,842   $2,338 
Cash paid for interest expenses  $32,647   $32,917   $-   $20,157   $-   $-   $10,580   $35,578 

 

F-29

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2025

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(55,360)  $(44,883)  $(38,230)  $(51,003)  $(17,528)  $(1,407,332)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                              
Depreciation   52,986    34,997    38,176    23,216    44,903    1,159,422 
Amortization of loan fees   2,464    -    -    1,050    -    17,956 
(Increase) decrease in assets                              
Other receivables   -    -    -    -    -    (51)
Due (from) to third party property managers   (6,954)   -    (461)   830    -    (50,832)
Prepaid expenses   977    832    838    420    991    20,523 
Increase (decrease) in liabilities                              
Accrued expenses   (4,039)   (2,937)   (4,465)   1,161    (6,516)   (70,743)
Due to (from) related parties, property manager   -    14,817    -    4,798    (5,361)   94,853 
Due to (from) related parties   3,625    (13,074)   3,560    (7,759)   3,542    1,446 
Net cash provided by (used in) operating activities   (6,301)   (10,249)   (583)   (27,287)   20,030    (234,758)
                               
Cash Flows from Investing Activities                              
Additions to property and equipment   -    -    -    -    -    (243,041)
Net cash used in investing activities   -    -    -    -    -    (243,041)
                               
Cash Flows from Financing Activities                              
Repayments of operational notes, related party   -    -    -    -    -    (27,100)
Net proceeds from issuance of operational notes, related party   -    14,900    -    31,300    12,200    752,022 
Distributions   (26,070)   (10,809)   (24,687)   (2,221)   (27,336)   (438,785)
Net cash provided by (used in) financing activities   (26,070)   4,091    (24,687)   29,079    (15,136)   286,136 
Net change in cash   (32,371)   (6,158)   (25,270)   1,792    4,895    (191,663)
Cash at beginning of year   71,400    13,163    66,103    815    3,225    504,161 
Cash at end of year  $39,029   $7,005   $40,833   $2,607   $8,120   $312,498 
Cash paid for income taxes  $107   $6,463   $-   $724   $3,177   $32,233 
Cash paid for interest expenses  $31,782   $-   $-   $13,546   $-   $323,944 

 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-30

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Ace   Billingswood   Cactus   Cardinal   Coolbaugh   Hammock   Havasu   Hickorybear 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $(14,357)  $(127,577)  $(12,318)  $10,925   $(37,097)  $(77,788)  $(63,041)  $(41,380)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                                        
Depreciation   40,516    59,543    41,521    43,696    37,073    25,022    43,137    34,888 
Amortization of loan fees   319    -    2,202    233    -    1,072    2,363    - 
(Increase) Decrease in assets                                        
Other receivables   -    -    -    -    -    -    -    - 
Due (from) to third party property managers   (2,121)   (13,562)   476    (3,835)   (934)   (3,307)   (853)   (2,127)
Prepaid expenses   (7,312)   (296)   (171)   (5,651)   (335)   1,641    (205)   (382)
Increase (decrease) in liabilities                                        
Accrued expenses   (8,979)   (5,625)   (4,916)   (4,698)   (11,876)   8,146    (550)   (9,482)
Due to (from) related parties, property manager   -    -    -    -    -    -    -    - 
Due to (from) related parties   (96,652)   79,273    (173,600)   (99,752)   27,384    (163,202)   (135,751)   14,072 
Net cash provided by (used in) operating activities   (88,586)   (8,245)   (146,806)   (59,081)   14,214    (208,417)   (154,901)   (4,410)
                                         
Cash Flows from Investing Activities                                        
Additions to Property and equipment   -    (56,628)   -    (34,000)   -    -    (6,100)   - 
Net cash used in investing activities   -    (56,628)   -    (34,000)   -    -    (6,100)   - 
                                         
Cash flows from financing activities                                        
Operational notes, related party   44,900    112,000    15,300    38,100    9,000    33,800    -    42,000 
Redemption of membership units   (1,100)   (300)   (1,200)   (650)   (300)   (100)   (700)   (400)
Distributions   (44,289)   (23,058)   (44,500)   (33,217)   (18,506)   (10,813)   (15,247)   (33,383)
Net cash provided by (used in) financing activities   (489)   88,642    (30,400)   4,233    (9,806)   22,887    (15,947)   8,217 
Net change in cash   (89,075)   23,769    (177,205)   (88,848)   4,409    (185,530)   (176,948)   3,807 
Cash at beginning of year   100,279    -    190,955    98,524    -    190,006    189,143    - 
Cash at end of year  $11,204   $23,769   $13,750   $9,676   $4,409   $4,476   $12,195   $3,807 
Cash paid for income taxes  $-   $937   $-   $716   $-   $-   $-   $1,066 
Cash paid for interest expenses  $29,535   $-   $33,807   $20,935   $-   $16,098   $32,818   $- 
                                         
Supplemental disclosure of non-cash investing and financing activities:                                        
Operational notes, net  $44,900   $112,000   $15,300   $38,100   $9,000   $33,800   $-   $42,000 
Deemed contribution from Manager  $-   $23,130   $-   $-   $6,207   $22,235   $-   $- 

 

F-31

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Kinlani   Koi   Lakeridge   Lodge   Longbranch   Loop   Mirage   Myrtle 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $21,252   $(4,505)  $(48,792)  $(46,860)  $(26,045)  $(40,940)  $(24,603)  $(19,186)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                                        
Depreciation   34,303    62,071    27,646    58,862    42,474    38,226    20,308    27,452 
Amortization of loan fees   -    -    1,413    -    -    -    -    - 
(Increase) Decrease in assets                                        
Other receivables   -    -    -    -    -    -    -    13,544 
Due (from) to third party property managers   1,095    (3,175)   (550)   (1,923)   2,846    -    2,540    - 
Prepaid expenses   (149)   (287)   (80)   (195)   (362)   (243)   (139)   (548)
Increase (decrease) in liabilities                                        
Accrued expenses   (5,500)   (1,169)   896    (11,582)   (7,098)   (4,367)   (1,947)   (1,865)
Due to (from) related parties, property manager   -    -    -    -    -    (21,406)   -    (6)
Due to (from) related parties   37,125    (25,861)   (107,553)   36,120    39,833    43,844    (198,779)   29,699 
Net cash provided by (used in) operating activities   88,126    27,075    (127,021)   34,422    51,648    15,114    (202,619)   49,091 
                                         
Cash Flows from Investing Activities                                        
Additions to Property and equipment   -    (7,130)   -    -    -    -    -    - 
Net cash used in investing activities   -    (7,130)   -    -    -    -    -    - 
                                         
Cash flows from financing activities                                        
Operational notes, related party   -    20,100    19,000    27,900    -    12,000    91,900    - 
Redemption of membership units   (300)   -    -    (400)   (300)   (400)   (450)   - 
Distributions   (46,449)   (26,704)   (8,973)   (57,211)   (40,836)   (19,286)   (13,450)   (23,922)
Net cash provided by (used in) financing activities   (46,749)   (6,604)   10,027    (29,711)   (41,136)   (7,686)   78,000    (23,922)
Net change in cash   41,377    13,340    (116,994)   4,711    10,512    7,428    (124,620)   25,169 
Cash at beginning of year   -    -    122,770    866    -    -    133,427    - 
Cash at end of year  $41,377   $13,340   $5,776   $5,577   $10,512   $7,428   $8,807   $25,169 
Cash paid for income taxes  $50   $50   $-   $1,820   $1,251   $-   $1,697   $602 
Cash paid for interest expenses  $-   $-   $19,622   $-   $-   $-   $-   $- 
                                         
Supplemental disclosure of non-cash investing and financing activities:                                        
Operational notes, net  $-   $20,100   $19,000   $27,900   $-   $12,000   $91,900   $- 
Deemed contribution from Manager  $-   $-   $-   $-   $-   $-   $-   $1,428 

 

F-32

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Oasis   Opry   Orchard   Palm   Pasquin   Pickler   Pointbreak   Regal 
                                 
Cash Flows from Operating Activities:                                
Net income (loss)  $(87,816)  $(68,180)  $(42,764)  $(85,003)  $(48,527)  $19,242   $(32,051)  $(101,771)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                                        
Depreciation   41,249    31,670    33,380    34,051    35,887    59,056    24,541    37,210 
Amortization of loan fees   788    2,310    -    1,563    -    -    146    2,375 
(Increase) Decrease in assets                                        
Other receivables   -    -    -    -    -    -    -    - 
Due (from) to third party property managers   2,975    2,059    (1,489)   (174)   (1,362)   164    -    8,916 
Prepaid expenses   (6,545)   (1,160)   (89)   (3,956)   (200)   (55)   (5,520)   (218)
Increase (decrease) in liabilities                                        
Accrued expenses   (6,436)   (11,489)   (2,134)   6,915    (9,555)   (6,666)   2,254    (2,402)
Due to (from) related parties, property manager   (9,902)   732    -    (40)   -    -    (1,609)   3,586 
Due to (from) related parties   45,129    (102,754)   (202,799)   (212,367)   7,037    92,629    (161,832)   101,678 
Net cash provided by (used in) operating activities   (20,560)   (146,811)   (215,895)   (259,011)   (16,720)   164,370    (174,072)   49,374 
                                         
Cash Flows from Investing Activities                                        
Additions to Property and equipment   (13,277)   (7,574)   -    (23,828)   -    -    (9,142)   (10,000)
Net cash used in investing activities   (13,277)   (7,574)   -    (23,828)   -    -    (9,142)   (10,000)
                                         
Cash flows from financing activities                                        
Operational notes, related party   58,700    -    9,600    65,300    35,000    -    61,700    - 
Redemption of membership units   -    (700)   (1,050)   (450)   (100)   (300)   (500)   (300)
Distributions   (17,988)   (20,079)   (14,418)   (10,700)   (16,240)   (66,223)   (10,192)   (19,792)
Net cash provided by (used in) financing activities   40,712    (20,779)   (5,868)   54,151    18,660    (66,523)   51,008    (20,092)
Net change in cash   6,875    (175,164)   (221,763)   (228,689)   1,940    97,847    (132,205)   19,282 
Cash at beginning of year   619    187,186    225,298    228,689    -    -    137,269    1,000 
Cash at end of year  $7,494   $12,023   $3,535   $-   $1,940   $97,847   $5,064   $20,282 
Cash paid for income taxes  $1,324   $1,743   $-   $-   $-   $50   $151   $1,534 
Cash paid for interest expenses  $33,085   $35,468   $-   $21,706   $-   $-   $10,580   $38,345 
                                         
Supplemental disclosure of non-cash investing and financing activities:                                        
Operational notes, net  $58,700   $-   $9,600   $65,300   $35,000   $-   $61,700   $- 
Deemed contribution from Manager  $-   $-   $-   $4,767   $-   $-   $-   $- 

 

F-33

 

ARRIVED STR, LLC AND ITS SERIES
CONSOLIDATED AND CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Serenity   Smokey   Solstice   Sugarcreek   SuiteSpot   Consolidated 
                         
Cash Flows from Operating Activities:                        
Net income (loss)  $(48,341)  $(37,660)  $(32,947)  $(50,407)  $3,584   $(1,164,953)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                              
Depreciation   52,986    34,997    38,067    23,216    44,068    1,127,117 
Amortization of loan fees   2,464    -    -    1,050    -    18,296 
(Increase) Decrease in assets                              
Other receivables   -    -    -    -    -    13,544 
Due (from) to third party property managers   2,818    (315)   (829)   (3,236)   -    (15,901)
Prepaid expenses   (58)   (190)   (838)   (33)   (991)   (34,568)
Increase (decrease) in liabilities                              
Accrued expenses   (9,620)   989    (12,123)   868    (10,546)   (130,555)
Due to (from) related parties, property manager   -    3,304    -    (551)   (2,673)   (28,566)
Due to (from) related parties   (145,464)   32,979    115,534    (115,446)   35,724    (1,203,755)
Net cash provided by (used in) operating activities   (145,216)   34,103    106,866    (144,540)   69,165    (1,419,341)
                               
Cash Flows from Investing Activities                              
Additions to Property and equipment   -    -    (6,508)   -    (8,350)   (182,537)
Net cash used in investing activities   -    -    (6,508)   -    (8,350)   (182,537)
                               
Cash flows from financing activities                              
Operational notes, related party   -    -    -    54,800    7,000    758,100 
Redemption of membership units   (500)   (300)   -    (100)   (100)   (11,000)
Distributions   (42,950)   (20,640)   (34,255)   (6,294)   (64,490)   (804,107)
Net cash provided by (used in) financing activities   (43,450)   (20,940)   (34,255)   48,406    (57,590)   (57,007)
Net change in cash   (188,666)   13,163    66,103    (96,133)   3,225    (1,658,884)
Cash at beginning of year   260,066    -    -    96,948    -    2,163,045 
Cash at end of year  $71,400   $13,163   $66,103   $815   $3,225   $504,161 
Cash paid for income taxes  $-   $1,638   $-   $(50)  $50   $14,630 
Cash paid for interest expenses  $34,225   $-   $-   $14,587   $-   $340,810 
                               
Supplemental disclosure of non-cash investing and financing activities:                              
Operational notes, net  $-   $-   $-   $54,800   $7,000   $758,100 
Deemed contribution from Manager  $-   $-   $-   $-   $-   $57,767 

 

The accompanying notes are an integral part of these consolidated and consolidating financial statements.

 

F-34

 

ARRIVED STR, LLC
NOTES TO THE CONSOLIDATED AND CONSOLIDATING FINANCIAL STATEMENTS

 

NOTE 1: NATURE OF OPERATIONS

 

Arrived STR, LLC is a Delaware series limited liability company formed on July 11, 2022 under the laws of Delaware. Arrived STR, LLC was formed to permit public investment in individual single family short-term rental homes, each of which will be held by a separate property-owning subsidiary owned by a separate series of limited liability interests, or series, that Arrived Fund Manager, LLC (the “manager”) establishes. As a Delaware series limited liability company, the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing with respect to a particular series are segregated and enforceable only against the assets of such series, as provided under Delaware law.

 

The following list represents each series of Arrived STR, LLC and the wholly-owned limited liability company, which was used to acquire the short-term rental property for each series, along with the date the series was formed and the date that the series LLC acquired the short-term rental.

 

Series Name  State LLC Name and
wholly owned subsidiary of
the Series
  Date
Formed
  Acquisition
Date
Arrived Series Ace, a series of Arrived STR, LLC (Ace)  Arrived AZ Ace, LLC  9/6/2022  9/15/2022
Arrived Series Billingswood, a series of Arrived STR, LLC (Billingswood)  Arrived NY Billingswood, LLC  2/24/2023  4/13/2023
Arrived Series Cactus, a series of Arrived STR, LLC (Cactus)  Arrived AZ Cactus, LLC  9/13/2022  9/30/2022
Arrived Series Cardinal, a series of Arrived STR, LLC (Cardinal)  Arrived AZ Cardinal, LLC  8/25/2022  9/14/2022
Arrived Series Coolbaugh, a series of Arrived STR, LLC (Coolbaugh)  Arrived PA Coolbaugh, LLC  2/2/2023  3/31/2023
Arrived Series Hammock, a series of Arrived STR, LLC (Hammock)  Arrived FL Hammock, LLC  8/29/2022  9/23/2022
Arrived Series Havasu, a series of Arrived STR, LLC (Havasu)  Arrived AZ Havasu, LLC  10/21/2022  11/17/2022
Arrived Series Hickorybear, a series of Arrived STR, LLC (Hickorybear)  Arrived OK Hickorybear, LLC  1/25/2023  2/16/2023
Arrived Series Kinlani, a series of Arrived STR, LLC (Kinlani)  Arrived AZ Kinlani, LLC  1/23/2023  2/14/2023
Arrived Series Koi, a series of Arrived STR, LLC (Koi)  Arrived AZ Koi, LLC  2/22/2023  3/29/2023
Arrived Series Lakeridge, a series of Arrived STR, LLC (Lakeridge)  Arrived GA Lakeridge, LLC  10/8/2022  11/4/2022
Arrived Series Lodge, a series of Arrived STR, LLC (Lodge)  Arrived OK Lodge, LLC  11/2/2022  11/21/2022
Arrived Series Longbranch, a series of Arrived STR, LLC (Longbranch)  Arrived OK Longbranch, LLC  2/17/2023  3/29/2023
Arrived Series Loop, a series of Arrived STR, LLC (Loop)  Arrived TN Loop, LLC  3/6/2023  4/11/2023
Arrived Series Mirage, a series of Arrived STR, LLC (Mirage)  Arrived Series Mirage, a series of Arrived STR, LLC  4/7/2023  9/16/2022
Arrived Series Myrtle, a series of Arrived STR, LLC (Myrtle)  Arrived SC Myrtle, LLC  12/2/2022  12/22/2022
Arrived Series Oasis, a series of Arrived STR, LLC (Oasis)  Arrived TN Oasis, LLC  7/25/2022  8/26/2022
Arrived Series Opry, a series of Arrived STR, LLC (Opry)  Arrived TN Opry, LLC  9/19/2022  1/11/2023
Arrived Series Orchard, a series of Arrived STR, LLC (Orchard)  Arrived GA Orchard, LLC  8/25/2022  9/30/2022
Arrived Series Palm, a series of Arrived STR, LLC (Palm)  Arrived FL Palm, LLC  10/10/2022  11/17/2022
Arrived Series Pasquin, a series of Arrived STR, LLC (Pasquin)  Arrived PA Pasquin, LLC  1/23/2023  2/8/2023
Arrived Series Pickler, a series of Arrived STR, LLC (Pickler)  Arrived AZ Pickler, LLC  3/16/2023  4/5/2023
Arrived Series Pointbreak, a series of Arrived STR, LLC (Pointbreak)  Arrived FL Pointbreak, LLC  8/29/2022  9/20/2022
Arrived Series Regal, a series of Arrived STR, LLC (Regal)  Arrived TN Regal, LLC  11/21/2022  12/19/2022
Arrived Series Serenity, a series of Arrived STR, LLC (Serenity)  Arrived AZ Serenity, LLC  9/28/2022  10/20/2022
Arrived Series Smokey, a series of Arrived STR, LLC (Smokey)  Arrived TN Smokey, LLC  3/10/2023  4/25/2023
Arrived Series Solstice, a series of Arrived STR, LLC (Solstice)  Arrived MO Solstice, LLC  5/24/2023  7/5/2023
Arrived Series Sugarcreek, a series of Arrived STR, LLC (Sugarcreek)  Arrived GA Sugarcreek, LLC  10/8/2022  11/2/2022
Arrived Series SuiteSpot, a series of Arrived STR, LLC (SuiteSpot)  Arrived AZ SuiteSpot, LLC  5/15/2023  5/23/2023

 

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (GAAP). The Company has adopted a calendar year as its fiscal year.

 

The Company is an emerging growth company as the term is used in the Jumpstart Our Business Startups Act, enacted on April 5, 2012, and has elected to comply with certain reduced public company reporting requirements, however, the Company may adopt accounting standards based on the effective dates for public entities.

 

F-35

 

Principles of Consolidation

 

These consolidated and consolidating financial statements include the accounts of Arrived STR, LLC and its series. All inter-company transactions and balances have been eliminated upon consolidation.

 

Use of Estimates

 

The preparation of the consolidated and consolidating financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities at the date of the consolidated and consolidating financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.

 

Deferred Offering Costs

 

The Company complies with the requirements of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 340-10-S99-1 with regards to offering costs. Prior to the completion of an offering, offering costs are capitalized. The deferred offering costs are charged to members’ equity upon the completion of an offering or to expense if the offering is not completed. Offering costs include offering expense reimbursements and sourcing fees as noted below.

 

Per the operating agreement, the manager is eligible to receive up to a maximum of 2% of the gross offering proceeds per the series offering, as reimbursement for offering expenses including legal, accounting, escrow, underwriting, filing and compliance costs, as applicable, related to a specific offering.

 

Upon completion of an offering, the series may also be required to pay the manager sourcing fees as defined in the offering documents. The manager is responsible for sourcing and analyzing the series property.

 

Fair Value of Financial Instruments

 

FASB guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

 

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.

 

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).

 

Level 3 - Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable.

 

The carrying amounts of the Company’s consolidated and consolidating financial instruments, such as cash and accrued expenses approximate fair value due to the short-term nature of these instruments. The carrying value of the mortgage payables and operational notes payable, related party approximate their fair values based on interest rates and terms currently available for similar instruments.

 

Property Management Fee

 

The Company will appoint an affiliate of the manager or a third-party property management company to serve as property manager to manage the property of each series pursuant to a property management agreement. The fee arrangements for each property management company are set forth below:

 

Old Town Rentals LLC

 

Initially, as compensation for the services provided by the property manager, each series will be charged a property management fee equal to fifteen percent (15%) of all rents and fees as remitted to the series on a monthly basis. Such property management fee will increase to twenty percent (20%) of all rents and fees immediately following the time at which the net operating income of the series in a calendar year exceeds nine percent (9%) of the sum of the purchase price of the series property, the related furniture, fixtures and equipment and any setup costs for such series.

 

F-36

 

Boutiq, Inc.

 

As compensation for the services provided by the property manager, each series will be charged a property management fee equal to nineteen and one-half percent (19.5%) of all rents and fees as remitted to the series on a monthly basis. Such property management fee will be reduced to eighteen percent (18%) beginning immediately following the first accounting period that Boutiq, Inc. manages properties for any entity managed by the manager or its affiliates with a combined purchase price equal to or greater than $10 million.

 

Arrived Property Manager, LLC

 

Arrived Property Manager, LLC, is a related party under common control. As compensation for the property management services, each series will be charged a property management fee equal to twenty percent (20%) of all rents as remitted to the series on a monthly basis. The series managed by Arrived Property Manager, LLC are listed in Note 7.

 
Furniture, Fixture and Equipment

 

In addition to the Management Fee, the series shall pay the property manager a one-time fee equal to twenty percent (20%) of out-of-pocket costs for furniture, fixture and equipment (“FF&E Fee”). The series shall pay the property manager the FF&E Fee upon the purchase of such furniture, fixture and equipment.

 

Property Disposition Fee

  

Upon the disposition and sale of the series property, the manager will charge the series a market rate property disposition fee that will cover property sale expenses such as brokerage commissions, and title, escrow and closing costs. It is expected that the disposition fee charged to the series will range from six to seven percent of the property sale price. To the extent that the actual property disposition fees are less than the amount charged to the series, the manager will receive the difference.

 

Prepaid and Accrued Expenses

 

Prepaid expenses consist of prepaid insurance. Accrued expenses include accrued property taxes, dividends, interest payable on the series’ mortgages payable, and interest payable for the series operational notes payable– related party.

 

Due From (To) Third-party Property Managers

 

Due from (to) third-party property managers are uncollateralized obligations due under normal trade terms generally requiring payment within 30 days from the approved prior month financial statements. Due from (to) property managers are presented net of receipts and expenses for the reported month. The Company uses a loss-rate approach based on historical loss information, adjusted for management’s expectations about current and future economic conditions, as the basis to determine expected cash receipts and distributions. Management exercises significant judgment in determining expected credit losses. Key inputs include macroeconomic factors, industry trends, and the creditworthiness of counterparties. Management believes that the composition of receivables at year-end is consistent with historical conditions as credit terms and practices and the property managers have not changed significantly. The Company and its series determined it was not necessary to record an allowance for credit losses as of December 31, 2025 and 2024.

 

Property and Equipment

 

Property and equipment are stated at cost less accumulated depreciation. The Company’s property and equipment includes the cost of the purchased property, including the building and related land. The Company allocates certain capitalized title fees and relevant acquisition expenses to the capitalized costs of the building. All capitalized property costs, except for the value attributable to the land, are depreciated using the straight-line method over the estimated useful life of 27.5 years. Additions and property improvements in excess of $5,000 are capitalized and depreciated using the straight-line method over the estimated useful lives of 5-7 years, while routine repairs and maintenance are charged to expense as incurred. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in the consolidated and consolidating statements of comprehensive income (loss).

 

F-37

 

Impairment of Long-Lived Assets

 

The Company continually monitors events and changes in circumstances that could indicate carrying amounts of long-lived assets may not be recoverable. When such events or changes in circumstances are present, the Company assesses the recoverability of long-lived assets by determining whether the carrying value of such assets will be recovered through undiscounted expected future cash flows. If the total of the future cash flows is less than the carrying amount of those assets, the Company recognizes an impairment loss based on the excess of the carrying amount over the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or the fair value less costs to sell. The Company did not record any impairment losses on long-lived assets for the period ended December 31, 2025 and 2024.

 

Operating Expenses

 

Each series is responsible for the costs and expenses attributable to the activities of the series. The manager will bear its own expenses of an ordinary nature. If the operating expenses exceed the amount of revenues generated from a series property and cannot be covered by any operating expense reserves on the balance sheet of the series, the manager may (a) pay such operating expenses and not seek reimbursement, in which case the expenses would be recognized by the series with a credit to contributed capital, (b) loan the amount of the operating expenses to the series, on which the manager and its affiliates may impose a reasonable rate of interest and be entitled to reimbursement of such amount from future revenues generated by series’ property, and/or (c) cause additional interests to be issued in the series in order to cover such additional amounts.

 

Revenue Recognition

 

The Company adopted FASB ASC 606, Revenue from Contracts with Customers, and its related amendments, effective at inception using the modified retrospective transition approach applied to all contracts. There were no cumulative impacts that were made. The Company determines revenue recognition through the following steps:

 

  Identification of a contract with a customer;

 

  Identification of the performance obligations in the contract;

 

  Determination of the transaction price;

 

  Allocation of the transaction price to the performance obligations in the contract; and

 

  Recognition of revenue when or as the performance obligations are satisfied.

 

Revenue is recognized when control of the promised goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. As a practical expedient, the Company does not adjust the transaction price for the effects of a significant financing component if, at contract inception, the period between customer payment and the transfer of goods or services is expected to be one year or less.

 

The series operate rental properties and recognize rental revenue on a monthly basis as it is earned. Revenue from leasing arrangements falls outside the scope of FASB ASC 606 and is accounted for under the provisions of FASB ASC 842.

 

Comprehensive Income (loss)

 

The Company follows FASB ASC 220 in reporting comprehensive income (loss). Comprehensive income (loss) is a more inclusive financial reporting methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation of net income (loss). Since the Company has no items of other comprehensive income (loss), comprehensive income (loss) is equal to net income (loss).

 

Organizational Costs

 

In accordance with FASB ASC 720, Organizational Costs, accounting fees, legal fees, and costs of incorporation are expensed as incurred.

 

F-38

 

Income Taxes

 

The Company follows FASB ASC 740 when accounting for income taxes, which requires an asset and liability approach to financial accounting and reporting for income taxes.  Deferred income tax assets and liabilities are computed annually for temporary differences between the financial statements and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities. 

 

The series have elected and qualify to be taxed as a C corporation.

 

Each series is organized as an LLC for legal purposes and makes a subsequent election with the IRS to be treated as a C corporation for tax purposes. C corporations pay income tax at both the federal and state levels. At the federal level the tax rate is 21%. At the state level, income taxes will be based on the tax table for that state. C corporations cannot allocate tax losses directly to shareholders, but under current law, federal losses may be accumulated and carried forward indefinitely and be used to offset up to 80% of taxable income in any future year, thereby reducing the reported taxable income. 

 

Recently Issued and Recently Adopted Accounting Pronouncements

 

In June 2016, the FASB issued Accounting Standards Update (ASU) No. 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments, as modified by FASB ASU No. 2019-10 and other subsequently issued related ASUs. The amendments in this Update affect loans, debt securities, trade receivables, and any other financial assets that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred losses for financial assets. The amendments in this Update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company adopted this new guidance effective January 12, 2023 (date of inception) utilizing the modified retrospective transition method. The adoption of this standard did not have a material impact on the Company’s consolidated and consolidating financial statements, but did change how the allowance for credit losses is determined.

 

Management does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying consolidated financial statements. As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.

 

NOTE 3: GOING CONCERN

 

The accompanying consolidated and consolidating financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has a lack of liquidity, and losses from operations since inception. These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern for a reasonable period of time. The Company’s ability to continue as a going concern for a period of one year from the issuance of these consolidated and consolidating financial statements is dependent upon their ability to generate cash flow from their rental activity and/or obtain financing from the manager. However, there are no assurances that the Company can be successful in generating cash flow from their rental activities or that the manager will always be in the position to provide funding when needed. The consolidated and consolidating financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

F-39

 

NOTE 4: PROPERTY AND EQUIPMENT

 

Property and equipment, net consists of the following as of December 31, 2025 and 2024:

 

December 31, 2025                        
Series  Building   Land   Property
Improvements
   Total   Less: Accumulated
Depreciation
   Property and
equipment, net
 
Ace  $784,055   $262,500   $77,590   $1,124,145   $(127,793)  $996,351 
Billingswood   580,572    193,524    314,547    1,088,643    (145,230)   943,412 
Cactus   786,585    262,125    64,590    1,113,300    (127,780)   985,521 
Cardinal   558,670    186,000    145,239    889,909    (138,133)   751,776 
Coolbaugh   316,854    105,618    127,756    550,228    (94,846)   455,382 
Hammock   408,491    135,000    50,840    594,331    (79,300)   515,031 
Havasu   787,910    262,500    90,532    1,140,942    (130,331)   1,010,611 
Hickorybear   542,965    180,988    75,189    799,143    (91,727)   707,416 
Kinlani   563,096    187,699    69,134    819,929    (92,843)   727,085 
Koi   506,779    168,926    221,186    896,892    (143,877)   753,015 
Lakeridge   427,248    141,250    62,470    630,968    (82,568)   548,400 
Lodge   776,434    257,500    129,892    1,163,826    (160,377)   1,003,448 
Longbranch   607,063    202,354    101,524    910,941    (109,819)   801,122 
Loop   491,284    163,761    101,804    756,849    (94,887)   661,962 
Mirage   474,155    157,250    28,735    660,140    (64,586)   595,554 
Myrtle   304,778    101,250    84,351    490,379    (74,501)   415,878 
Oasis   735,013    245,004    84,775    1,064,792    (135,134)   929,658 
Opry   827,688    275,896    14,806    1,118,391    (90,775)   1,027,615 
Orchard   415,974    137,500    91,267    644,741    (105,807)   538,934 
Palm   467,428    156,250    212,739    836,417    (110,412)   726,006 
Pasquin   343,350    114,450    124,883    582,683    (92,768)   489,915 
Pickler   811,789    270,596    147,682    1,230,067    (147,510)   1,082,557 
Pointbreak   285,408    93,750    80,477    459,635    (72,886)   386,749 
Regal   718,253    237,500    58,793    1,014,546    (103,095)   911,451 
Serenity   806,520    273,750    118,291    1,198,561    (160,451)   1,038,110 
Smokey   551,134    183,711    74,777    809,622    (90,408)   719,215 
Solstice   543,583    181,194    92,045    816,822    (88,026)   728,796 
Sugarcreek   317,894    105,000    58,281    481,174    (65,450)   415,725 
SuiteSpot   670,968    223,656    102,519    997,143    (108,933)   888,210 
   $16,411,939   $5,466,504   $3,006,713   $24,885,157   $(3,130,251)  $21,754,906 

 

F-40

 

December 31, 2024                        
Series  Building   Land   Property
Improvements
   Total   Less: Accumulated
Depreciation
   Property and
equipment, net
 
Ace  $784,055   $262,500   $72,244   $1,118,799   $(86,921)  $1,031,878 
Billingswood   580,572    193,524    231,673    1,005,769    (77,784)   927,985 
Cactus   786,585    262,125    64,590    1,113,300    (86,258)   1,027,042 
Cardinal   558,670    186,000    145,239    889,909    (88,770)   801,139 
Coolbaugh   316,854    105,618    127,756    550,228    (57,773)   492,455 
Hammock   408,491    135,000    50,840    594,331    (54,278)   540,053 
Havasu   787,910    262,500    73,443    1,123,853    (84,712)   1,039,141 
Hickorybear   542,965    180,988    75,189    799,143    (56,945)   742,198 
Kinlani   563,096    187,699    69,134    819,929    (58,540)   761,388 
Koi   506,779    168,926    221,186    896,892    (81,212)   815,680 
Lakeridge   427,248    141,250    62,470    630,968    (54,537)   576,431 
Lodge   776,434    257,500    129,892    1,163,826    (106,165)   1,057,661 
Longbranch   607,063    202,354    101,524    910,941    (67,439)   843,502 
Loop   491,284    163,761    101,804    756,849    (56,661)   700,188 
Mirage   474,155    157,250    17,235    648,640    (43,319)   605,321 
Myrtle   304,778    101,250    84,351    490,379    (46,548)   443,831 
Oasis   735,013    245,004    84,775    1,064,792    (91,451)   973,340 
Opry   827,688    275,896    14,806    1,118,391    (57,716)   1,060,674 
Orchard   415,974    137,500    91,267    644,741    (72,427)   572,314 
Palm   467,428    156,250    105,581    729,260    (64,373)   664,886 
Pasquin   343,350    114,450    117,008    574,808    (56,619)   518,189 
Pickler   811,789    270,596    147,682    1,230,067    (88,454)   1,141,613 
Pointbreak   285,408    93,750    69,277    448,435    (47,719)   400,717 
Regal   718,253    237,500    58,793    1,014,546    (65,218)   949,328 
Serenity   806,520    273,750    118,291    1,198,561    (107,465)   1,091,096 
Smokey   551,134    183,711    74,777    809,622    (55,411)   754,211 
Solstice   543,583    181,194    92,045    816,822    (49,850)   766,972 
Sugarcreek   317,894    105,000    58,281    481,174    (42,234)   438,940 
SuiteSpot   670,968    223,656    102,519    997,143    (64,031)   933,113 
   $16,411,939   $5,466,504   $2,763,672   $24,642,115   $(1,970,829)  $22,671,286 

 

For the years ended December 31, 2025 and 2024, depreciation expense was $1,159,422 and $1,127,117, respectively.

 

F-41

 

NOTE 5: MORTGAGE PAYABLES, NET

 

Mortgage payables, net are secured by each series property and are interest only with all of the accrued interest due on the maturity date or repayment date. As of December 31, 2025, all of the mortgage payables mature in more than one year and thus are reflected as non-current liabilities on the consolidated and consolidating balance sheets.

 

The following is a summary of the series that repaid the outstanding principal in full as of December 31, 2025 and 2024:

 

December 31, 2025

 

Series  Lender  Address  Mortgage
Principal
   Term
(years)
   Interest Only
Period (years)
   Interest
Rate
   Unamortized
Loan Cost
   Mortgage
Payables,
net of
unamortized
loan fees
   Amortization
of loan fees
 
Ace  Certain Lending  14249 N. 49th Street, Scottsdale, AZ 85254  $441,000    30    7    6.625%  $8,533   $432,467   $319 
Cactus  Arrived Short Term Notes, LLC  5108 E Janice Way, Scottsdale, AZ 85254   440,370    5    5    6.625%   3,853    436,517    2,202 
Cardinal  Certain Lending  6085 North 85th Avenue, Glendale, AZ 85305   312,480    30    7    6.625%   6,241    306,239    233 
Hammock  Private Lender  10736 Frances Lane, Largo, FL 33774   226,800    30    5    6.625%   2,047    224,753    1,170 
Havasu  Certain Lending  520 Jones Drive, Havasu City, AZ 86406   472,500    30    5    5.950%   4,528    467,972    2,363 
Lakeridge  Arrived Short Term Notes, LLC  105 Lake Ridge Drive, Blue Ridge, GA 30513   282,500    5    5    5.950%   2,707    279,793    1,413 
Oasis  Certain Lending  964 Youngs Lane, Nashville, TN 37207   487,500    30    7    6.625%   9,362    478,138    350 
Opry  Arrived Short Term Notes, LLC  3226 Charlotte Avenue, Nashville, TN 37209   462,000    5    5    6.625%   4,813    457,188    2,310 
Palm  Arrived Short Term Notes, LLC  2299 Kentucky Street, West Palm Beach, FL 33406   312,500    5    5    5.950%   2,994    309,506    1,563 
Pointbreak  Certain Lending  6410 Sunset Avenue #A & #B, Panama City, FL 32408   157,500    30    7    6.625%   3,901    153,599    146 
Regal  Arrived Short Term Notes, LLC  2635 King Hollow Road, Sevierville, TN 37876   475,000    5    5    6.990%   4,750    470,250    2,375 
Serenity  Arrived Short Term Notes, LLC  32 San Patricio Dr, Sedona, AZ 86336   492,750    5    5    5.950%   4,517    488,233    2,464 
Sugarcreek  Arrived Short Term Notes, LLC  555 Sugar Creek Road, Blue Ridge, GA 30513   210,000    5    5    5.950%   2,013    207,988    1,050 
         $4,772,900                  $60,259   $4,712,641   $17,956 

 

F-42

 

December 31, 2024

 

Series  Lender  Address  Mortgage
Principal
   Term
(years)
   Interest
Only Period
(years)
   Interest
Rate
   Unamortized
Loan Cost
   Mortgage
Payables,
net of
unamortized
loan fees
   Amortization
of loan fees
 
Ace  Certain Lending  14249 N. 49th Street, Scottsdale, AZ 85254  $441,000    30    7    6.625%  $8,852   $432,148   $10,287.7 
Cactus  Arrived Short Term Notes, LLC  5108 E Janice Way, Scottsdale, AZ 85254   440,370    5    5    6.625%   6,055    434,315    15,963 
Cardinal  Certain Lending  6085 North 85th Avenue, Glendale, AZ 85305   312,480    30    7    6.625%   6,475    306,005    7,524 
Hammock  Private Lender  10736 Frances Lane, Largo, FL 33774   226,800    30    5    6.625%   3,217    223,583    8,482 
Havasu  Certain Lending  520 Jones Drive, Havasu City, AZ 86406   472,500    30    5    5.950%   6,890    465,610    16,734 
Lakeridge  Arrived Short Term Notes, LLC  105 Lake Ridge Drive, Blue Ridge, GA 30513   282,500    5    5    5.950%   4,119    278,381    10,005 
Oasis  Certain Lending  964 Youngs Lane, Nashville, TN 37207   487,500    30    7    6.625%   9,712    477,788    11,288 
Opry  Arrived Short Term Notes, LLC  3226 Charlotte Avenue, Nashville, TN 37209   462,000    5    5    6.625%   7,123    454,878    15,978 
Palm  Arrived Short Term Notes, LLC  2299 Kentucky Street, West Palm Beach, FL 33406   312,500    5    5    5.950%   4,557    307,943    11,067 
Pointbreak  Certain Lending  6410 Sunset Avenue #A & #B, Panama City, FL 32408   157,500    30    7    6.625%   4,047    153,453    4,703 
Regal  Arrived Short Term Notes, LLC  2635 King Hollow Road, Sevierville, TN 37876   475,000    5    5    6.990%   7,125    467,875    16,625 
Serenity  Arrived Short Term Notes, LLC  32 San Patricio Dr, Sedona, AZ 86336   492,750    5    5    5.950%   6,981    485,769    17,657 
Sugarcreek  Arrived Short Term Notes, LLC  555 Sugar Creek Road, Blue Ridge, GA 30513   210,000    5    5    5.950%   3,063    206,938    7,438 
      Subtotal  $4,772,900                  $78,215   $4,694,685   $153,751 

 

NOTE 6: OPERATIONAL NOTES PAYABLE, RELATED PARTY

 

As of December 31, 2025 and 2024, certain series had operational notes payable to Arrived Short Term Notes, LLC, a related party, in the aggregate amounts of $1,483,002 and $758,100, respectively. Arrived Short Term Notes, LLC is a related party because it is an affiliate of the Manager. The notes are secured by the real property assets of the respective series. The notes bear interest at rates ranging from 6.5% to 7.5% per annum, with interest payable monthly. Principal under each note is due in the aggregate at 18 months from the inception date of the respective note. The notes do not contain prepayment penalties. Proceeds from the notes were used for property improvements and other operating needs of the respective series.

 

The related series-level note payable balances are presented in the accompanying consolidating balance sheets. As of December 31, 2025, the Company classified the notes payable as non-current

 

F-43

 

NOTE 7: MEMBER’S EQUITY (DEFICIT)

 

Each series is managed by Arrived Fund Manager, LLC, a Delaware limited liability company and managing member of the Company. Pursuant to the terms of the operating agreement, the manager will provide certain management and advisory services, as well as management team and appropriate support personnel to the series.

 

The manager will be responsible for directing the management of the series business and affairs, managing the day-to-day affairs, and implementing the series investment strategy. The manager has a unilateral ability to amend the operating agreement and the allocation policy in certain circumstances without the consent of the investors. The investors only have limited voting rights with respect to the series.

 

The manager has sole discretion in determining what distributions, if any, are made to interest holders except as otherwise limited by law or the operating agreement. The series expects the manager to make distributions on a monthly basis. However, the manager may change the timing of distributions or determine that no distributions shall be made, in its sole discretion.

  

Redemptions

 

There were no redemptions during the year ended December 31, 2025. For the year ended December 31, 2024, certain series redeemed investor membership interests in the aggregate amount of $11,000, representing 1,100 membership interests. The redemptions during the year ended December 31, 2024 were made at $10.00 per membership interest, which was determined based on the original offering price. Redemptions were recorded as reductions of members’ equity in the respective series.

 

The following table reflects redemptions by series for the year ended December 31, 2024:

 

December 31, 2024 
Series Name  # of units
redeemed
   Redemption
amount
 
Ace   (110)  $(1,100)
Billingswood   (30)   (300)
Cactus   (120)   (1,200)
Cardinal   (65)   (650)
Coolbaugh   (30)   (300)
Hammock   (10)   (100)
Havasu   (70)   (700)
Hickorybear   (40)   (400)
Kinlani   (30)   (300)
Koi   -    - 
Lakeridge   -    - 
Lodge   (40)   (400)
Longbranch   (30)   (300)
Loop   (40)   (400)
Mirage   (45)   (450)
Myrtle   -    - 
Oasis   -    - 
Opry   (70)   (700)
Orchard   (105)   (1,050)
Palm   (45)   (450)
Pasquin   (10)   (100)
Pickler   (30)   (300)
Pointbreak   (50)   (500)
Regal   (30)   (300)
Serenity   (50)   (500)
Smokey   (30)   (300)
Solstice   -    - 
Sugarcreek   (10)   (100)
SuiteSpot   (10)   (100)
    (1,100)  $(11,000)

 

F-44

 

Distributions

 

For the years ended December 31, 2025 and 2024, distributions to investors were made by 29 series, totaling $438,785 and $804,107, respectively, which were recognized as a reduction of members’ capital.

 

The following table reflects the total dividend distributions by series as of December 31, 2025 and 2024.

 

Series  2025
Distributions
   2024
Distributions
 
Ace  $15,586   $44,289 
Billingswood   6,715    23,058 
Cactus   18,843    44,500 
Cardinal   22,950    33,217 
Coolbaugh   2,135    18,506 
Hammock   4,915    10,813 
Havasu   5,508    15,247 
Hickorybear   7,016    33,383 
Kinlani   50,182    46,449 
Koi   39,544    26,704 
Lakeridge   3,188    8,973 
Lodge   12,839    57,211 
Longbranch   14,060    40,836 
Loop   7,276    19,286 
Mirage   5,042    13,450 
Myrtle   16,442    23,922 
Oasis   4,387    17,988 
Opry   5,574    20,079 
Orchard   6,625    14,418 
Palm   633    10,700 
Pasquin   4,389    16,240 
Pickler   83,893    66,223 
Pointbreak   4,290    10,192 
Regal   5,631    19,792 
Serenity   26,070    42,950 
Smokey   10,809    20,640 
Solstice   24,687    34,255 
Sugarcreek   2,221    6,294 
SuiteSpot   27,336    64,490 
   $438,785   $804,107 

 

NOTE 8: RELATED PARTY TRANSACTIONS

 

The series manager, Arrived Fund Manager, LLC, is a managing member with common management of the series.

 

Due from (to) Related Party

 

The series enters into various transactions with the manager and affiliates of the manager in the normal course of operating and financing activities. As of December 31, 2025 and 2024, certain series owed an aggregate of $343,651 and $252,621, respectively, to the manager, including amounts related to the initial funding for certain series property acquisitions. During the years ended December 31, 2025 and 2024, certain series repaid the manager an aggregate of $89,584 and $0, respectively, following the completion of their respective offerings. All related party balances are non-interest bearing, short-term in nature, and do not have defined repayment terms.

 

F-45

 

Due from (to) Related Party Property Manager

 

As of December 31, 2025 and 2024, certain series owed an aggregate of $127,614, and $36,188, respectively, to Arrived Property Manager, LLC. As of December 31, 2025 and 2024, certain series were owed an aggregate amount of $4,194 and $7,622, respectively, from Arrived Property Manager, LLC.

 

Deemed Contributions

 

During the years ended December 31, 2025 and 2024, certain series received deemed contributions from the manager, amounting to $0 and $57,767, respectively, in exchange for forgiveness of amounts previously due to manager.

 

Management Compensation

 

The following table reflects details of the total fees paid by series to the manager for the periods ended December 31, 2025 and 2024.

 

December 31, 2025        
Series  Asset
management
fee
   Property
management
fee, related
party
 
Ace  $4,526   $- 
Billingswood   1,309    - 
Cactus   4,683    - 
Cardinal   6,341    - 
Coolbaugh   1,250    2,084 
Hammock   2,420    1,482 
Havasu   2,118    - 
Hickorybear   2,005    - 
Kinlani   4,061    - 
Koi   6,393    - 
Lakeridge   2,122    2,319 
Lodge   4,215    - 
Longbranch   2,815    - 
Loop   2,189    8,755 
Mirage   1,553    - 
Myrtle   2,280    8,901 
Oasis   2,410    9,501 
Opry   3,243    12,914 
Orchard   2,233    2,627 
Palm   1,032    2,919 
Pasquin   1,647    1,573 
Pickler   6,888    - 
Pointbreak   2,521    9,656 
Regal   3,317    12,857 
Serenity   3,575    - 
Smokey   1,905    7,553 
Solstice   1,768    - 
Sugarcreek   1,391    1,764 
SuiteSpot   5,211    20,844 
   $87,423   $105,750 

 

F-46

 

December 31, 2024        
Series  Asset
management
fee
   Property
management fee,
related party
 
Ace  $5,719   $- 
Billingswood   1,456    - 
Cactus   6,029    - 
Cardinal   7,812    - 
Coolbaugh   2,523    - 
Hammock   2,517    - 
Havasu   2,116    - 
Hickorybear   2,392    - 
Kinlani   4,866    - 
Koi   6,225    - 
Lakeridge   2,545    - 
Lodge   4,928    - 
Longbranch   3,584    - 
Loop   2,249    8,995 
Mirage   1,912    - 
Myrtle   3,147    12,456 
Oasis   2,651    385 
Opry   2,476    566 
Orchard   1,599    - 
Palm   3,719    - 
Pasquin   2,411    - 
Pickler   7,817    - 
Pointbreak   3,212    11,989 
Regal   2,386    5,717 
Serenity   4,443    - 
Smokey   2,631    10,524 
Solstice   2,193    - 
Sugarcreek   1,341    - 
SuiteSpot   6,078    24,312 
   $102,977   $74,945 

 

F-47

 

NOTE 9: INCOME TAXES

 

Deferred taxes are recognized for temporary differences between the basis of assets and liabilities for financial statement and income tax purposes. These differences relate primarily to net operating loss carryforwards. As of December 31, 2025 and 2024, the Company and its series had net deferred tax assets before valuation allowance of approximately $1,375,000 and $1,029,000, respectively, solely attributable to net operating loss carryforwards. 

 

The Company and series recognize deferred tax assets to the extent that it believes that these assets are more likely than not to be realized. In making such a determination, the Company and series considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. The Company and series assessed the need for a valuation allowance against its net deferred tax assets and determined a full valuation allowance is required due to the current uncertainty of the future realization of the deferred tax assets. Accordingly, a valuation allowance of approximately $1,375,000 and $1,029,000 was recorded as of December 31, 2025 and 2024, respectively.

 

Deferred tax assets were calculated using the Company’s and each series applicable federal and state enacted tax rates, which ranged from 21.0% to 28.0% based on the state in which the respective series is subject to tax. For series that incurred net losses, the related deferred tax assets were fully offset by a valuation allowance; accordingly, no income tax benefit was recognized for 2025 or 2024. For series that generated net income, no income tax provision was recognized because taxable income was offset by available net operating loss carryforwards, with any remaining tax due deemed immaterial. Accordingly, the effective tax rate was 0% for 2025 and 2024.

 

The Company’s and the series ability to utilize net operating loss carryforwards will depend on the generation of sufficient future taxable income. As of December 31, 2025 and 2024, the Company and the series had net operating loss carryforwards available to offset future taxable income of $5,492,844 and $4,085,513, respectively. 

 

The Company and series policy is to record interest and penalties associated with unrecognized tax benefits as additional income taxes in the consolidated statement of comprehensive loss. As of December 31, 2025 and 2024, the Company and its series had no unrecognized tax benefits and did not incur any interest or penalties related to uncertain tax positions. Accordingly, no accrual for uncertain tax positions was recorded as of those dates.

 

The Company and its series are not currently subject to any income tax audits in any taxing jurisdiction. U.S. federal and applicable state returns for tax years 2024 and forward remain subject to examination.

 

F-48

 

ITEM 8. Exhibits

 

Exhibit No.   Description
2.1*   Certificate of Formation of Arrived STR, LLC
2.2*   Limited Liability Company Agreement of Arrived STR, LLC 
3.1*   Form of Series Designation of Arrived Series [*], a series of Arrived STR, LLC
4.1*   Form of Subscription Agreement of Arrived Series [*], a series of Arrived STR, LLC  
6.1*   Broker Dealer Agreement, dated July 26, 2022, between Arrived STR, LLC and Dalmore Group, LLC  
6.2*   Transfer Agency and Registrar Services Agreement, dated July 27, 2022, between Arrived STR, LLC and Colonial Stock Transfer Company, Inc. 
6.3*   Form of Promissory Note 
6.4*   Form of Property Management Agreement, dated [*], 202[*], between Misfit Homes LLC and Arrived Series [*], a series of Arrived STR, LLC
6.5*   Software and Services License Agreement, dated [*], 202[*], by and between North Capital Investment Technology, Inc. and Arrived Holdings, Inc. 
6.6*   Purchase and Sale Agreement dated July 19, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Oasis property
6.6.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Oasis dated July 25, 2022 for Arrived Series Oasis property
6.7*   Purchase and Sale Agreement dated August 17, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Ace property
6.7.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Ace dated August 26, 2022 for Arrived Series Ace property
6.7.2*   Counteroffer to Offer dated August 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Ace Property
6.7.3*   Addendum to Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Ace Property
6.8*   Purchase and Sale Agreement dated August 15, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Cardinal property
6.8.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cardinal dated August 26, 2022 for Arrived Series Cardinal property
6.9*   Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Hammock property
6.9.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hammock dated August 30, 2022 for Arrived Series Hammock property
6.10*   Purchase and Sale Agreement dated August 10, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Mirage property  
6.10.1*   Counteroffer to Offer dated August 15, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Mirage Property

 

28

 

 

6.11*   Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Orchard property
6.11.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Orchard dated August 26, 2022 for Arrived Series Orchard property
6.11.2*   Addendum to Purchase and Sale Agreement dated August 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Orchard Property
6.12*   Purchase and Sale Agreement dated August 11, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Pointbreak property
6.12.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pointbreak dated August 30, 2022 for Arrived Series Pointbreak property
6.12.2*   Addendum to Purchase and Sale Agreement dated September 28, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Pointbreak Property
6.13*   Form of Property Management Agreement, dated [*], 202[*], between Old Town Rentals LLC and Arrived Series [*], a series of Arrived STR, LLC
6.14*   Form of Property Management Agreement, dated [*], 202[*], between Roseus Hospitality Group LLC and Arrived Series [*], a series of Arrived STR, LLC
6.15*   Form of Property Management Agreement, dated [*], 202[*], between Southern Comfort Cabin Rentals, LLC and Arrived Series [*], a series of Arrived STR, LLC
6.16*   Form of Property Management Agreement, dated [*], 202[*], between Alpha Geek Capital 2 LLC and Arrived Series [*], a series of Arrived STR, LLC
6.17*   Purchase and Sale Agreement dated September 9, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Cactus property
6.17.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Cactus dated September 13, 2022 for Arrived Series Cactus property
6.17.2*   Counteroffer to Offer dated September 10, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Cactus Property
6.18*   Purchase and Sale Agreement dated August 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Opry property
6.18.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Opry dated September 19, 2022 for Arrived Series Opry property
6.19*   Purchase and Sale Agreement dated October 4, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Lakeridge property
6.19.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lakeridge dated October 8, 2022 for Arrived Series Lakeridge property

 

29

 

 

6.20*   Purchase and Sale Agreement dated October 7, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Palm property
6.20.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Palm dated September 13, 2022 for Arrived Series Palm property
6.20.2*   Addendum to Purchase and Sale Agreement dated September 23, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Palm Property
6.21*   Purchase and Sale Agreement dated September 9, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Serenity property
6.21.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Serenity dated September 28, 2022 for Arrived Series Serenity property
6.21.2*   Addendum to Purchase and Sale Agreement dated September 24, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Serenity Property
6.21.3*   Addendum to Purchase and Sale Agreement dated September 24, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Serenity Property
6.22*   Purchase and Sale Agreement dated October 6, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Sugarcreek property
6.22.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Sugarcreek dated October 8, 2022 for Arrived Series Sugarcreek property
6.23*   Purchase and Sale Agreement dated October 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Havasu property
6.23.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Havasu dated October 19, 2022 for Arrived Series Havasu property
6.24*   Form of Property Management Agreement, dated [*], 202[*], between AvantStay, Inc. and Arrived Series [*], a series of Arrived STR, LLC
6.25*   Purchase and Sale Agreement dated November 18, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Regal property
6.25.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Regal dated November 29, 2022 for Arrived Series Regal property 
6.26*   Purchase and Sale Agreement dated October 28, 2022 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Lodge property  
6.26.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Lodge dated November 10, 2022 for Arrived Series Lodge property
6.27*   Form of Property Management Agreement, dated [*], 202[*], between Cabins in Broken Bow and Arrived Series [*], a series of Arrived STR, LLC
6.26*   Purchase and Sale Agreement dated January 14, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Hickorybear property  
6.26.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Hickorybear dated January 25, 2023 for Arrived Series Hickorybear property
6.26.2*   Addendum to Purchase and Sale Agreement dated January 12, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Hickorybear Property
6.27*   Purchase and Sale Agreement dated January 16, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Kinlani property  
6.27.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Kinlani dated January 23, 2023 for Arrived Series Kinlani property
6.28*   Purchase and Sale Agreement dated January 20, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Myrtle property  
6.28.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Myrtle dated January 20, 2022 for Arrived Series Myrtle property
6.28.2*   Addendum to Purchase and Sale Agreement dated December 3, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Myrtle Property
6.29*   Purchase and Sale Agreement dated January 11, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Pasquin property 

 

30

 

 

6.29.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pasquin dated January 23, 2023 for Arrived Series Pasquin property
6.29.2*   Addendum to Purchase and Sale Agreement dated January 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Pasquin Property
6.30*   Purchase and Sale Agreement dated January 19, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Coolbaugh property  
6.30.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Coolbaugh dated February 3, 2023 for Arrived Series Coolbaugh property
6.31*   Purchase and Sale Agreement dated February 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Koi property  
6.31.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Koi dated February 22, 2023 for Arrived Series Koi property
6.31.2*   Counteroffer to Offer dated February 15, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Koi Property
6.32*   Purchase and Sale Agreement dated February 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Longbranch property  
6.32.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Longbranch dated February 22, 2023 for Arrived Series Longbranch property
6.33*   Purchase and Sale Agreement dated March 4, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Loop property  
6.33.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Loop dated March 6, 2023 for Arrived Series Loop property
6.33.2*   Addendum to Purchase and Sale Agreement dated March 5, 2023 between Arrived Holdings, Inc./Assignee and Seller for Series Loop Property
6.33.4*   Counteroffer to Offer dated March 5, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Loop Property
6.34*   Purchase and Sale Agreement dated March 9, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Pickler property  
6.34.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Pickler dated March 16, 2023 for Arrived Series Pickler property
6.35*   Purchase and Sale Agreement dated February 10, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Billingswood property  
6.35.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Billingswood dated February 24, 2023 for Arrived Series Billingswood property
6.36*   Purchase and Sale Agreement dated March 3, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Smokey property  
6.36.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Smokey dated March 10, 2023 for Arrived Series Smokey property
6.36.2*   Counteroffer to Offer dated March 8, 2022 between Arrived Holdings, Inc./Assignee and Seller for Series Smokey Property
6.37*   Purchase and Sale Agreement dated May 24, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series Solstice property  
6.37.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series Solstice dated May 24, 2023 for Arrived Series Solstice property
6.38*   Purchase and Sale Agreement dated April 30, 2023 between Arrived Holdings, Inc./Assignee and Seller for Arrived Series SuiteSpot property  
6.38.1*   Assignment of Contract from Arrived Holdings, Inc. to Arrived Series SuiteSpot dated May 15, 2023 for Arrived Series SuiteSpot property
6.39*   Form of Property Management Agreement, dated [*], 202[*], between Arrived Property Manager, LLC and Arrived Series [*], a series of Arrived STR, LLC

 

* Previously filed.

 

31

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  ARRIVED STR, LLC
     
  By: Arrived Fund Manager, LLC, its managing member
     
  By: /s/ Ryan Frazier
    Name:  Ryan Frazier
    Title: Chief Executive Officer
    Date: April 30, 2026

  

Pursuant to the requirements of Regulation A, this report has been signed by the following persons on behalf of the issuer and in the capacities and on the dates indicated.

 

SIGNATURE   TITLE   DATE
         
/s/ Ryan Frazier   Chief Executive Officer of Arrived Holdings, Inc.   April 30, 2026
Ryan Frazier   (principal executive officer)    
    Chief Executive Officer and Director of Arrived STR, LLC    
         
/s/ Sue Korn   Principal Financial and Accounting Officer of Arrived Holdings, Inc.   April 30, 2026
Sue Korn     (principal financial and accounting officer)    
    Principal Financial and Accounting Officer of Arrived STR, LLC    
         
/s/ Kenneth Cason   Chief Technology Officer of Arrived Holdings, Inc.   April 30, 2026
Kenneth Cason   Chief Technology Officer and Director of Arrived STR, LLC    
         
Arrived Fund Manager, LLC   Managing Member   April 30, 2026

 

By: /s/ Ryan Frazier  
Name:  Ryan Frazier  
Title: Chief Executive Officer  

 

32