Groowe Groowe BETA / Newsroom
⏱ News is delayed by 15 minutes. Sign in for real-time access. Sign in

Form 8-K

sec.gov

8-K — Braemar Hotels & Resorts Inc.

Accession: 0001574085-26-000123

Filed: 2026-08-05

Period: 2026-08-05

CIK: 0001574085

SIC: 6798 (REAL ESTATE INVESTMENT TRUSTS)

Item: Results of Operations and Financial Condition

Item: Financial Statements and Exhibits

Documents

8-K — bhr-20260805.htm (Primary)

EX-99.1 (bhr2026q2earningsrelease.htm)

GRAPHIC (braemara59a.jpg)

XML — IDEA: XBRL DOCUMENT (R1.htm)

8-K

8-K (Primary)

Filename: bhr-20260805.htm · Sequence: 1

bhr-20260805

0001574085false00015740852026-08-052026-08-050001574085us-gaap:CommonStockMember2026-08-052026-08-050001574085us-gaap:SeriesBPreferredStockMember2026-08-052026-08-050001574085us-gaap:SeriesDPreferredStockMember2026-08-052026-08-05

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (date of earliest event reported): August 5, 2026

BRAEMAR HOTELS & RESORTS INC.

(Exact name of registrant as specified in its charter)

Maryland 001-35972 46-2488594

(State or other jurisdiction of incorporation or organization) (Commission File Number) (IRS employer identification number)

14185 Dallas Parkway

Suite 1200

Dallas

Texas 75254

(Address of principal executive offices) (Zip code)

Registrant’s telephone number, including area code: (972) 490-9600

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company    ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on which registered

Common Stock BHR New York Stock Exchange

Preferred Stock, Series B BHR-PB New York Stock Exchange

Preferred Stock, Series D BHR-PD New York Stock Exchange

ITEM 2.02    RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On August 5, 2026, Braemar Hotels & Resorts Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended June 30, 2026.

A copy of the press release is attached hereto as Exhibit 99.1. The information in this Form 8-K and Exhibits attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

ITEM 9.01    FINANCIAL STATEMENTS AND EXHIBITS.

(d)    Exhibits

Exhibit Number         Description

99.1    Second Quarter 2026 Earnings Press Release of the Company, dated August 5, 2026

101    Inline Interactive Data Files.

104    Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

BRAEMAR HOTELS & RESORTS INC.

Dated: August 5, 2026

By: /s/ Justin Coe

Justin Coe

Chief Accounting Officer

EX-99.1

EX-99.1

Filename: bhr2026q2earningsrelease.htm · Sequence: 2

Document

EXHIBIT 99.1

NEWS RELEASE

Contact: Justin Coe Joe Calabrese

Chief Accounting Officer Financial Relations Board

(972) 490-9600 (212) 827-3772

BRAEMAR HOTELS & RESORTS REPORTS

SECOND QUARTER 2026 RESULTS

DALLAS – August 5, 2026 – Braemar Hotels & Resorts Inc. (NYSE: BHR) (“Braemar” or the “Company”) today reported financial results and performance measures for the second quarter ended June 30, 2026. The comparable performance measurements for Occupancy, Average Daily Rate (ADR), Revenue Per Available Room (RevPAR), and Hotel EBITDA assume each of the hotel properties in the Company’s hotel portfolio as of June 30, 2026 was owned as of the beginning of each of the periods presented. Unless otherwise stated, all reported results compare the second quarter ended June 30, 2026 with the second quarter ended June 30, 2025 (see discussion below). The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

SECOND QUARTER 2026 FINANCIAL HIGHLIGHTS

•Comparable Total RevPAR for all hotels increased 10.6% over the prior year quarter to $652.

•Comparable RevPAR for all hotels totaled $396, an increase of 12.3% over the prior year quarter and the highest second quarter RevPAR result in the Company's history. Comparable ADR increased 13.1% over the prior year quarter to $545 and Comparable Occupancy decreased 0.7% over the prior year quarter to 72.6%.

•Net loss attributable to common stockholders for the quarter was $0.7 million or ($0.01) per diluted share.

•Adjusted funds from operations (AFFO) was $0.13 per diluted share for the quarter.

•Adjusted EBITDAre was $37.8 million for the quarter.

•Comparable Hotel EBITDA was $48.4 million for the quarter, up 14.2% over the prior year quarter.

•The Company ended the quarter with cash and cash equivalents of $93.9 million and restricted cash of $52.6 million. The vast majority of the restricted cash is comprised of manager-held reserves. At the end of the quarter, there was also $13.9 million due from third-party hotel managers, which is primarily the Company’s cash held by one of its property managers and is also available to fund hotel operating costs.

•Net debt to gross assets was 43.5% at the end of the second quarter.

•Capex invested during the quarter was $5.8 million.

•During the quarter, the Company redeemed approximately $16.3 million of its non-traded preferred stock in cash.

BHR Reports Second Quarter Results

Page 2

August 5, 2026

RECENT OPERATING HIGHLIGHTS

•Following the recent conversion to Hilton’s LXR Hotels & Resorts collection, Cameo Beverly Hills delivered RevPAR growth of 38.4% over the prior year quarter.

•The Ritz-Carlton Reserve Dorado Beach delivered RevPAR of $1,658, an increase of approximately 28.4% over the prior year quarter, with Hotel EBITDA of approximately $7.0 million, an increase of 97.2% over the prior year quarter.

•On May 26, 2026, the Company closed on the previously announced sale of the 193-room Park Hyatt Beaver Creek Resort & Spa for $176 million ($912,000 per key). The sale price represents a 4.6% capitalization rate on net operating income for the trailing 12 months ended March 31, 2026.

•On June 29, 2026, the Company announced that it has extended its $43.4 million mortgage loan secured by the 170-room Ritz-Carlton Lake Tahoe. The loan had an initial maturity date of July 15, 2026 and now has a maturity date of October 15, 2026. The extended loan is priced at SOFR + 325 basis points. A further three-month maturity extension is also available at the Company's discretion on the same terms.

•Subsequent to quarter end, the Company announced on July 14, 2026 that it closed on the sale of the Ritz-Carlton Sarasota, the Hotel Yountville and the Bardessono Hotel and Spa for a total purchase price of $437.5 million in cash, subject to customary prorations and adjustments. In addition, on July 13, 2026, the Company entered into a definitive agreement to sell the Pier House Resort & Spa for $190.0 million ($1.3 million per key) and received a $6.0 million non-refundable earnest money deposit in connection with the sale. The transaction is expected to close mid-August 2026, subject to customary prorations and adjustments. The Company provides no assurances that the sale will be completed on these terms or at all.

CAPITAL STRUCTURE

As of June 30, 2026, the Company had total assets of $1.7 billion and $1.0 billion of loans. The Company’s total combined loans had a blended average interest rate of 6.82%. The Company had no fixed-rate debt outstanding, and none of its interest rate caps were in the money at quarter-end; accordingly, all of the Company’s debt was effectively floating rate.

DIVIDENDS

On July 24, 2026, the Company announced that its Board of Directors declared the following cash dividends:

•Series B (5.5% Cumulative Convertible Preferred Stock): $0.3438 per share, payable October 15, 2026 to stockholders of record as of September 30, 2026.

•Series D (8.25% Cumulative Preferred Stock): $0.5156 per share, payable October 15, 2026 to stockholders of record as of September 30, 2026.

•Series E Redeemable Preferred Stock: $0.15625 per share, payable on August 17, 2026 (to stockholders of record as of July 31, 2026), September 15, 2026 (to stockholders of record as of August 31, 2026) and October 15, 2026 (to stockholders of record as of September 30, 2026).

BHR Reports Second Quarter Results

Page 3

August 5, 2026

•Series M Redeemable Preferred Stock: $0.17708 to $0.18125 per share depending on CUSIP, payable on August 17, 2026 (to stockholders of record as of July 31, 2026), September 15, 2026 (to stockholders of record as of August 31, 2026) and October 15, 2026 (to stockholders of record as of September 30, 2026).

The Board of Directors will review its dividend policy on a quarter-to-quarter basis. The adoption of a dividend policy does not commit the Board of Directors to declare future dividends or the amount thereof.

HOTEL EBITDA MARGINS AND QUARTERLY SEASONALITY TRENDS

The Company believes year-over-year Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin comparisons are more meaningful to gauge the performance of the Company’s hotels than sequential quarter-over-quarter comparisons. To help investors better understand the substantial seasonality in the Company’s portfolio, the Company provides quarterly detail on its Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin for the current and certain prior-year periods based upon the number of hotels in the Company’s portfolio as of the end of the current period. As the Company’s portfolio mix changes from time to time, so will the seasonality for Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin.

“I’m extremely pleased with our record-breaking second quarter performance, highlighted by comparable RevPAR growth of approximately 12.3%, comparable Hotel EBITDA growth of 14.2% and 93 basis points of margin expansion to 28.6%. This Hotel EBITDA growth is particularly notable given the challenging snow year at our Ritz-Carlton Lake Tahoe property. The remainder of our luxury portfolio delivered exceptional property-level performance during the quarter, led by comparable RevPAR growth of 38.4% at Cameo Beverly Hills, 28.4% at The Ritz-Carlton Reserve Dorado Beach, and 20.6% at The Ritz-Carlton, St. Thomas,” said Richard J. Stockton, Braemar’s President and Chief Executive Officer. “Our top-line growth this quarter was driven primarily by rate, as comparable ADR increased 13.1% while occupancy remained essentially flat, reflecting the pricing power of our luxury portfolio in supply-constrained U.S. and Caribbean markets.”

“Additionally, with the recent closings of four property sales and our announced agreement to sell Pier House Resort & Spa, we continue to make meaningful progress on our management spin-out and transition to a self-managed REIT. We look forward to providing additional updates in the near future.”

NON-GAAP MEASURES

We use certain non-GAAP measures, in addition to the required GAAP presentations, as we believe these measures improve the understanding of our operational results and make comparisons of operating results among peer real estate investment trusts more meaningful. Non-GAAP financial measures, which should not be relied upon as a substitute for GAAP measures, used in this press release are FFO, AFFO, EBITDA, EBITDAre, Adjusted EBITDAre, and Hotel EBITDA. Please refer to our most recently filed Annual Report on Form 10-K for a more detailed description of how these non-GAAP measures are calculated. The reconciliations of non-GAAP measures to the closest GAAP measures are provided below and provide further details of our results for the period being reported.

BHR Reports Second Quarter Results

Page 4

August 5, 2026

This press release does not constitute an offer to sell or a solicitation of an offer to buy any securities. Securities will be offered only by means of a registration statement and prospectus which can be found at www.sec.gov.

About Braemar Hotels & Resorts

Braemar Hotels & Resorts Inc. (NYSE: BHR) is a real estate investment trust (REIT) focused on the high-growth luxury hotel and resort sector. The Company targets high-performance luxury urban and resort properties, specializing in assets that generate revenue per available room (RevPAR) at least twice the U.S. national average. Its industry-leading portfolio features luxury properties across the United States and the U.S. territories in the Caribbean. Braemar leverages deep industry expertise and disciplined asset management to drive outsized performance.

Forward-Looking Statements

Certain statements and assumptions in this press release contain or are based upon "forward-looking" information and are being made pursuant to the safe harbor provisions of the federal securities regulations. Forward-looking statements are generally identifiable by use of forward-looking terminology such as "may," "will," "should," "potential," "intend," "expect," "anticipate," "estimate," "approximately," "believe," "could," "project," "predict," or other similar words or expressions. Additionally, statements regarding the following subjects are forward-looking by their nature: our business and investment strategy; anticipated or expected purchases, sales or dispositions of assets; our projected operating results; completion of any pending transactions; our ability to restructure existing property-level indebtedness; our ability to secure additional financing to enable us to operate our business; our understanding of our competition; projected capital expenditures; and the impact of technology on our operations and business. Such forward-looking statements are based on our beliefs, assumptions, and expectations of our future performance taking into account all information currently known to us. These beliefs, assumptions, and expectations can change as a result of many potential events or factors, not all of which are known to us. If a change occurs, our business, financial condition, liquidity, results of operations, plans, and other objectives may vary materially from those expressed in our forward-looking statements. You should carefully consider this risk when you make an investment decision concerning our securities. These and other risk factors are more fully discussed in the Company's filings with the SEC.

The forward-looking statements included in this press release are only made as of the date of this press release. Investors should not place undue reliance on these forward-looking statements. We will not publicly update or revise any forward-looking statements, whether as a result of new information, future events or circumstances, changes in expectations or otherwise except to the extent required by law.

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

(unaudited)

June 30, 2026 December 31, 2025

ASSETS

Investments in hotel properties, gross $ 1,402,848  $ 1,902,328

Accumulated depreciation (304,522) (344,061)

Investments in hotel properties, net 1,098,326  1,558,267

Cash and cash equivalents 93,865  124,354

Restricted cash 52,604  42,479

Accounts receivable, net of allowance of $136 and $113, respectively 27,671  32,843

Inventories 3,278  4,741

Note receivable 9,197  8,896

Prepaid expenses 4,342  6,987

Deposit paid to Ashford Inc. 17,000  17,000

Deferred costs, net 73  75

Investment in OpenKey —  89

Derivative assets 373  56

Other assets 9,912  15,368

Operating lease right-of-use assets 330  30,743

Intangible assets, net —  2,746

Due from third-party hotel managers 13,884  17,088

Assets held for sale 327,886  —

Total assets $ 1,658,741  $ 1,861,732

LIABILITIES AND EQUITY

Liabilities:

Indebtedness, net $ 745,918  $ 1,103,450

Accounts payable and accrued expenses 98,222  142,123

Redeemable preferred stock redemptions payable 54,760  30,864

Dividends and distributions payable 3,807  7,672

Due to Ashford Inc., net 680  5,148

Due to related parties, net 199  257

Due to third-party hotel managers 657  1,467

Operating lease liabilities 383  20,058

Other liabilities 7,500  25,572

Liabilities associated with assets held for sale 268,178  —

Total liabilities 1,180,304  1,336,611

5.50% Series B cumulative convertible preferred stock, $0.01 par value, 3,078,017 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively 65,426  65,426

Series E redeemable preferred stock, $0.01 par value, 8,637,450 and 10,818,280 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively 215,936  265,695

Series M redeemable preferred stock, $0.01 par value, 1,312,137 and 1,368,091 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively 32,820  34,217

Redeemable noncontrolling interests in operating partnership 15,197  19,005

Equity:

Preferred stock, $0.01 par value, 80,000,000 shares authorized:

8.25% Series D cumulative preferred stock, 1,600,000 shares issued and outstanding at June 30, 2026 and December 31, 2025 16  16

Common stock, $0.01 par value, 250,000,000 shares authorized, 68,679,318 and 68,219,432 shares issued and outstanding at June 30, 2026 and December 31, 2025, respectively 687  682

Additional paid-in capital 707,922  706,488

Accumulated deficit (561,597) (568,503)

Total stockholders' equity of the Company 147,028  138,683

Noncontrolling interest in consolidated entities 2,030  2,095

Total equity 149,058  140,778

Total liabilities and equity $ 1,658,741  $ 1,861,732

5

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

Three Months Ended Six Months Ended

June 30, June 30,

2026 2025 2026 2025

REVENUE

Rooms $ 102,183  $ 109,824  $ 230,984  $ 245,916

Food and beverage 45,322  45,571  97,664  97,359

Other 23,521  23,682  51,361  51,622

Total hotel revenue 171,026  179,077  380,009  394,897

EXPENSES

Hotel operating expenses:

Rooms 24,218  27,285  49,096  55,504

Food and beverage 34,897  35,767  73,807  75,977

Other expenses 52,924  56,445  112,802  116,821

Management fees 5,138  5,541  11,332  12,451

Total hotel operating expenses 117,177  125,038  247,037  260,753

Property taxes, insurance and other 7,507  7,892  12,159  18,357

Depreciation and amortization 21,433  23,360  44,012  46,755

Advisory services fee:

Base advisory fee 3,789  3,477  7,557  7,053

Reimbursable expenses 3,491  3,577  7,127  6,578

Incentive fee —  188  —  270

Stock/unit-based compensation —  (51) —  (99)

Corporate, general and administrative:

Stock/unit-based compensation —  5  —  5

Other general and administrative 4,413  (2,303) 9,280  591

Total operating expenses 157,810  161,183  327,172  340,263

Gain (loss) on disposition of assets and hotel property 17,395  —  17,398  —

OPERATING INCOME (LOSS) 30,611  17,894  70,235  54,634

Equity in earnings (loss) of unconsolidated entity —  —  (31) —

Interest income 774  1,519  1,584  3,407

Other income (expense) —  (1,250) —  (1,250)

Interest expense (18,072) (22,674) (36,858) (45,369)

Amortization of loan costs (2,441) (2,687) (4,850) (4,819)

Write-off of loan costs and exit fees (1,484) (3) (1,489) (1,467)

Realized and unrealized gain (loss) on derivatives 35  15  283  (183)

INCOME (LOSS) BEFORE INCOME TAXES 9,423  (7,186) 28,874  4,953

Income tax (expense) benefit (2,481) 345  (3,898) (1,122)

NET INCOME (LOSS) 6,942  (6,841) 24,976  3,831

(Income) loss attributable to noncontrolling interest in consolidated entities 48  (115) 65  (51)

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 48  1,489  (299) 1,751

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY 7,038  (5,467) 24,742  5,531

Preferred dividends (7,741) (8,992) (15,781) (18,261)

Deemed dividends on redeemable preferred stock (8) (1,559) (4,771) (5,835)

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (711) $ (16,018) $ 4,190  $ (18,565)

INCOME (LOSS) PER SHARE – BASIC AND DILUTED

Basic:

Net income (loss) attributable to common stockholders $ (0.01) $ (0.24) $ 0.06  $ (0.28)

Weighted average common shares outstanding – basic 68,679  67,279  68,556  67,013

Diluted:

Net income (loss) attributable to common stockholders $ (0.01) $ (0.24) $ 0.06  $ (0.28)

Weighted average common shares outstanding – diluted 68,679  67,279  68,556  67,013

Dividends declared per common share $ —  $ 0.05  $ —  $ 0.10

6

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO EBITDA, EBITDAre AND ADJUSTED EBITDAre

(in thousands)

(unaudited)

Three Months Ended Six Months Ended

June 30, June 30,

2026 2025 2026 2025

Net income (loss) $ 6,942  $ (6,841) $ 24,976  $ 3,831

Interest expense and amortization of loan costs 20,513  25,361  41,708  50,188

Depreciation and amortization 21,433  23,360  44,012  46,755

Income tax expense (benefit) 2,481  (345) 3,898  1,122

Equity in (earnings) loss of unconsolidated entity —  —  31  —

EBITDA 51,369  41,535  114,625  101,896

(Gain) loss on disposition of assets and hotel property (17,395) —  (17,398) —

EBITDAre 33,974  41,535  97,227  101,896

Amortization of favorable (unfavorable) contract assets (liabilities) 107  107  214  214

Transaction and conversion costs 1,144  471  3,819  1,166

Write-off of loan costs and exit fees 1,484  3  1,489  1,467

Realized and unrealized (gain) loss on derivatives (35) (15) (283) 183

Stock/unit-based compensation —  (47) —  (95)

Legal, advisory and settlement costs 808  (4,626) 1,312  (4,482)

Advisory services incentive fee —  188  —  270

Other (income) expense —  1,250  —  1,250

Severance 311  —  548  —

Adjusted EBITDAre $ 37,793  $ 38,866  $ 104,326  $ 101,869

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO FUNDS FROM OPERATIONS ("FFO") AND ADJUSTED FFO

(in thousands, except per share amounts)

(unaudited)

Three Months Ended Six Months Ended

June 30, June 30,

2026 2025 2026 2025

Net income (loss) $ 6,942  $ (6,841) $ 24,976  $ 3,831

(Income) loss attributable to noncontrolling interest in consolidated entities 48  (115) 65  (51)

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 48  1,489  (299) 1,751

Preferred dividends (7,741) (8,992) (15,781) (18,261)

Deemed dividends on redeemable preferred stock (8) (1,559) (4,771) (5,835)

Net income (loss) attributable to common stockholders (711) (16,018) 4,190  (18,565)

Depreciation and amortization on real estate (1)

21,433  22,690  44,012  45,366

Net income (loss) attributable to redeemable noncontrolling interests in operating partnership (48) (1,489) 299  (1,751)

Equity in (earnings) loss of unconsolidated entity —  —  31  —

(Gain) loss on disposition of assets and hotel property (17,395) —  (17,398) —

FFO available to common stockholders and OP unitholders 3,279  5,183  31,134  25,050

Deemed dividends on redeemable preferred stock 8  1,559  4,771  5,835

Transaction and conversion costs 1,144  471  3,819  1,166

Write-off of premiums, loan costs and exit fees 1,484  3  1,489  1,467

Unrealized (gain) loss on derivatives (33) 165  (273) 551

Stock/unit-based compensation —  (47) —  (95)

Legal, advisory and settlement costs 808  (4,626) 1,312  (4,482)

Interest expense accretion on refundable membership club deposits 120  135  255  286

Amortization of loan costs (1)

2,441  2,651  4,850  4,748

Advisory services incentive fee —  188  —  270

Other (income) expense —  1,250  —  1,250

Severance 311  —  548  —

Adjusted FFO available to common stockholders and OP unitholders $ 9,562  $ 6,932  $ 47,905  $ 36,046

Adjusted FFO per diluted share available to common stockholders and OP unitholders $ 0.13  $ 0.09  $ 0.65  $ 0.49

Weighted average diluted shares 73,271  73,571  73,272  73,573

(1) Net of adjustment for noncontrolling interest in consolidated entities in 2025.

7

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

SUMMARY OF INDEBTEDNESS

June 30, 2026

(dollars in thousands)

(unaudited)

Lender Hotels Current

Maturity

Final

Maturity (8)

Interest Rate Fixed-Rate

Debt Floating-Rate

Debt Total

Debt TTM Hotel Net Income TTM Hotel Net Income Debt Yield

Comparable TTM Hotel EBITDA (9)

Comparable TTM Hotel EBITDA

Debt Yield

BAML See footnote August 2026 August 2029 SOFR (1) + 3.24% $ —  $ 407,000  (2) $ 407,000  $ 24,069  5.9  % $ 72,589  17.8  %

BAML The Ritz-Carlton Lake Tahoe October 2026 January 2027 SOFR (1) + 3.25% —  43,413  (3) 43,413  (7,841) (18.1) % 7,553  17.4  %

Aareal Capital Corporation Capital Hilton December 2026 December 2028 SOFR (1) + 3.75% —  110,600  (4) 110,600  (4,478) (4.0) % 15,875  14.4  %

JPMorgan Chase See footnote March 2027 March 2030 SOFR (1) + 2.83% —  209,902  (5) 209,902  (2,205) (1.1) % 49,241  23.5  %

Aareal Capital Corporation Four Seasons Resort Scottsdale August 2028 August 2030 SOFR (1) + 3.00% —  180,000  (6) 180,000  3,088  1.7  % 28,316  15.7  %

Unencumbered Hotel Cameo Beverly Hills —  —  —  (10,839) N/A (4,058) N/A

Total $ —  $ 950,915  $ 950,915  $ 1,794  0.2  % $ 169,516  17.8  %

Percentage —  % 100.0  % 100.0  %

Weighted average interest rate (7)

—  % 6.82  % 6.82  %

All indebtedness is non-recourse.

The table does not include $5.4 million of indebtedness related to the consolidation of a joint venture.

(1)    SOFR rate was 3.65% at June 30, 2026.

(2)    This mortgage loan has three one-year extension options subject to satisfaction of certain conditions. This mortgage loan is secured by The Ritz-Carlton St. Thomas, Pier House Resort & Spa, Bardessono Hotel & Spa, Hotel Yountville and The Ritz-Carlton Sarasota. On July 14, 2026, this mortgage loan was paid down $232.8 million in conjunction with the sales of Bardessono Hotel & Spa, Hotel Yountville, and The Ritz-Carlton Sarasota.

(3)    This mortgage loan has one three-month extension option subject to satisfaction of certain conditions.

(4)    This mortgage loan has two one-year extension options subject to satisfaction of certain conditions. This mortgage loan has a SOFR floor of 2.00%.

(5)    This mortgage loan has three one-year extension options subject to satisfaction of certain conditions. This mortgage loan is secured by The Ritz-Carlton Reserve Dorado Beach, Sofitel Chicago Magnificent Mile and The Notary Hotel.

(6)    This mortgage loan has two one-year extension options subject to satisfaction of certain conditions. This mortgage loan has a SOFR floor of 1.00%.

(7)    The weighted average interest rates are adjusted for in-the-money interest rate caps.

(8)    The final maturity date assumes all available extension options will be exercised.

(9)    See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

8

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

INDEBTEDNESS BY MATURITY ASSUMING EXTENSION OPTIONS ARE EXERCISED

June 30, 2026

(dollars in thousands)

(unaudited)

Lender Hotels 2026 2027 2028 2029 2030 Thereafter Total

BAML The Ritz-Carlton Lake Tahoe $ —  $ 43,413  $ —  $ —  $ —  $ —  $ 43,413

Aareal Capital Corporation Capital Hilton —  —  106,600  —  —  —  106,600

BAML See footnote 1 —  —  —  407,000  —  —  407,000

JPMorgan Chase See footnote 2 —  —  —  —  209,902  —  209,902

Aareal Capital Corporation Four Seasons Resort Scottsdale —  —  —  —  174,000  —  174,000

Due at maturity $ —  $ 43,413  $ 106,600  $ 407,000  $ 383,902  $ —  $ 940,915

Amortization payments:

Aareal Capital Corporation Capital Hilton —  2,000  2,000  —  —  —  4,000

Aareal Capital Corporation Four Seasons Resort Scottsdale —  —  750  3,000  2,250  —  6,000

Total indebtedness $ —  $ 45,413  $ 109,350  $ 410,000  $ 386,152  $ —  $ 950,915

The table does not include $5.4 million of indebtedness related to the consolidation of a joint venture.

(1)    This mortgage loan is secured by The Ritz-Carlton St. Thomas, Pier House Resort & Spa, Bardessono Hotel & Spa, Hotel Yountville and The Ritz-Carlton Sarasota. On July 14, 2026, this mortgage loan was paid down $232.8 million in conjunction with the sales of Bardessono Hotel & Spa, Hotel Yountville, and The Ritz-Carlton Sarasota.

(2)    This mortgage loan is secured by The Ritz-Carlton Reserve Dorado Beach, Sofitel Chicago Magnificent Mile and The Notary Hotel.

9

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

KEY PERFORMANCE INDICATORS

(unaudited)

ALL HOTELS:

Three Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

Rooms revenue (in thousands) $ 103,543  $ (752) $ 102,791  $ 110,883  $ (19,261) $ 91,622  (6.62) % 12.19  %

RevPAR $ 382.86  $ (70.84) $ 395.60  $ 318.14  $ (217.75) $ 352.29  20.34  % 12.29  %

Occupancy 70.84  % (27.53) % 72.61  % 71.85  % (68.15) % 73.10  % (1.41) % (0.67) %

ADR $ 540.47  $ (257.34) $ 544.85  $ 442.81  $ (319.53) $ 481.90  22.05  % 13.06  %

ALL HOTELS:

Six Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

Rooms revenue (in thousands) $ 235,574  $ (13,801) $ 221,773  $ 250,139  $ (47,409) $ 202,730  (5.82) % 9.39  %

RevPAR $ 432.22  $ (493.15) $ 428.92  $ 360.83  $ (269.48) $ 391.90  19.78  % 9.45  %

Occupancy 67.65  % (57.77) % 68.18  % 68.23  % (68.02) % 68.31  % (0.85) % (0.19) %

ADR $ 638.93  $ (853.69) $ 629.09  $ 528.83  $ (396.19) $ 573.75  20.82  % 9.65  %

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

10

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

HOTEL NET INCOME (LOSS) & EBITDA

(dollars in thousands)

(unaudited)

ALL HOTELS: Three Months Ended Six Months Ended

June 30, June 30,

2026 2025 % Variance 2026 2025 % Variance

Total hotel revenue $ 172,138  $ 179,943  (4.34) % $ 383,764  $ 398,352  (3.66) %

Non-comparable adjustments (2,728) (26,568) (24,503) (66,573)

Comparable total hotel revenue $ 169,410  $ 153,375  10.45  % $ 359,261  $ 331,779  8.28  %

Hotel net income (loss) $ 34,753  $ 16,054  116.48  % $ 78,986  $ 52,811  49.56  %

Non-comparable adjustments (14,670) 660  (20,266) (7,407)

Comparable hotel net income (loss) $ 20,083  $ 16,714  20.16  % $ 58,720  $ 45,404  29.33  %

Hotel net income (loss) margin 20.19  % 8.92  % 11.27  % 20.58  % 13.26  % 7.32  %

Comparable hotel net income margin 11.85  % 10.90  % 0.95  % 16.34  % 13.69  % 2.65  %

Hotel EBITDA $ 47,952  $ 47,793  0.33  % $ 123,415  $ 118,534  4.12  %

Non-comparable adjustments 455  (5,399) (8,485) (19,645)

Comparable hotel EBITDA $ 48,407  $ 42,394  14.18  % $ 114,930  $ 98,889  16.22  %

Hotel EBITDA margin 27.86  % 26.56  % 1.30  % 32.16  % 29.76  % 2.40  %

Comparable hotel EBITDA margin 28.57  % 27.64  % 0.93  % 31.99  % 29.81  % 2.18  %

Hotel net income (loss) adjustments attributable to consolidated noncontrolling interests $ —  $ 100  (100.00) % $ 13  (100.00) %

Hotel net income (loss) attributable to the Company and OP unitholders $ 34,753  $ 15,954  117.83  % $ 78,986  $ 52,798  49.60  %

Comparable hotel net income (loss) attributable to the Company and OP unitholders $ 20,083  $ 16,610  20.91  % $ 58,720  $ 45,363  29.44  %

Hotel EBITDA adjustments attributable to consolidated noncontrolling interests $ —  $ 1,516  (100.00) % $ 2,800  (100.00) %

Hotel EBITDA attributable to the Company and OP unitholders $ 47,952  $ 46,277  3.62  % $ 123,415  $ 115,734  6.64  %

Comparable hotel EBITDA attributable to the Company and OP unitholders $ 48,407  $ 40,875  18.43  % $ 114,930  $ 96,072  19.63  %

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Total hotel revenue includes the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

11

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY

(in thousands, except operating information)

(unaudited)

Three Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

CAPITAL HILTON WASHINGTON D.C.

Selected Financial Information:

Rooms revenue $ 13,161  $ —  $ 13,161  $ 12,819  $ —  $ 12,819  2.67  % 2.67  %

Total hotel revenue $ 19,228  $ —  $ 19,228  $ 18,445  $ —  $ 18,445  4.25  % 4.25  %

Hotel net income (loss) $ 1,633  $ —  $ 1,633  $ 418  $ —  $ 418  290.67  % 290.67  %

Hotel net income (loss) margin 8.49  % 8.49  % 2.27  % 2.27  % 6.22  % 6.22  %

Hotel EBITDA $ 6,621  $ —  $ 6,621  $ 6,076  $ —  $ 6,076  8.97  % 8.97  %

Hotel EBITDA margin 34.43  % 34.43  % 32.94  % 32.94  % 1.49  % 1.49  %

Selected Operating Information:

RevPAR $ 258.72  $ —  $ 258.72  $ 251.99  $ —  $ 251.99  2.67  % 2.67  %

Occupancy 84.48  % —  % 84.48  % 84.68  % —  % 84.68  % (0.24) % (0.24) %

ADR $ 306.25  $ —  $ 306.25  $ 297.60  $ —  $ 297.60  2.91  % 2.91  %

HILTON LA JOLLA TORREY PINES

Selected Financial Information:

Rooms revenue $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

Total hotel revenue $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

Hotel net income (loss) $ —  $ —  $ —  $ (18) $ 18  $ —  100.00  % —  %

Hotel net income (loss) margin —  % —  % —  % —  % —  % —  %

Hotel EBITDA $ —  $ —  $ —  $ (12) $ 12  $ —  100.00  % —  %

Hotel EBITDA margin —  % —  % —  % —  % —  % —  %

Selected Operating Information:

RevPAR $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

Occupancy —  % —  % —  % —  % —  % —  % —  % —  %

ADR $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

SOFITEL CHICAGO MAGNIFICENT MILE

Selected Financial Information:

Rooms revenue $ 9,414  $ —  $ 9,414  $ 8,511  $ —  $ 8,511  10.61  % 10.61  %

Total hotel revenue $ 12,288  $ —  $ 12,288  $ 11,620  $ —  $ 11,620  5.75  % 5.75  %

Hotel net income (loss) $ 2,556  $ —  $ 2,556  $ 3,772  $ —  $ 3,772  (32.24) % (32.24) %

Hotel net income (loss) margin 20.80  % 20.80  % 32.46  % 32.46  % (11.66) % (11.66) %

Hotel EBITDA $ 3,831  $ —  $ 3,831  $ 4,913  $ —  $ 4,913  (22.02) % (22.02) %

Hotel EBITDA margin 31.18  % 31.18  % 42.28  % 42.28  % (11.10) % (11.10) %

Selected Operating Information:

RevPAR $ 249.29  $ —  $ 249.29  $ 225.38  $ —  $ 225.38  10.61  % 10.61  %

Occupancy 80.83  % —  % 80.83  % 80.01  % —  % 80.01  % 1.02  % 1.02  %

ADR $ 308.43  $ —  $ 308.43  $ 281.70  $ —  $ 281.70  9.49  % 9.49  %

BARDESSONO HOTEL AND SPA

Selected Financial Information:

Rooms revenue $ 4,491  $ —  $ 4,491  $ 4,280  $ —  $ 4,280  4.93  % 4.93  %

Total hotel revenue $ 6,094  $ —  $ 6,094  $ 5,819  $ —  $ 5,819  4.73  % 4.73  %

Hotel net income (loss) $ 1,131  $ —  $ 1,131  $ 886  $ —  $ 886  27.65  % 27.65  %

Hotel net income (loss) margin 18.56  % 18.56  % 15.23  % 15.23  % 3.33  % 3.33  %

Hotel EBITDA $ 2,026  $ —  $ 2,026  $ 1,728  $ —  $ 1,728  17.25  % 17.25  %

Hotel EBITDA margin 33.25  % 33.25  % 29.70  % 29.70  % 3.55  % 3.55  %

Selected Operating Information:

RevPAR $ 759.31  $ —  $ 759.31  $ 723.58  $ —  $ 723.58  4.94  % 4.94  %

Occupancy 66.78  % —  % 66.78  % 71.83  % —  % 71.83  % (7.03) % (7.03) %

ADR $ 1,137.04  $ —  $ 1,137.04  $ 1,007.29  $ —  $ 1,007.29  12.88  % 12.88  %

12

Three Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

PIER HOUSE RESORT & SPA

Selected Financial Information:

Rooms revenue $ 6,247  $ —  $ 6,247  $ 5,618  $ —  $ 5,618  11.20  % 11.20  %

Total hotel revenue $ 8,459  $ —  $ 8,459  $ 7,491  $ —  $ 7,491  12.92  % 12.92  %

Hotel net income (loss) $ 3,912  $ —  $ 3,912  $ 2,921  $ —  $ 2,921  33.93  % 33.93  %

Hotel net income (loss) margin 46.25  % 46.25  % 38.99  % 38.99  % 7.26  % 7.26  %

Hotel EBITDA $ 4,279  $ —  $ 4,279  $ 3,371  $ —  $ 3,371  26.94  % 26.94  %

Hotel EBITDA margin 50.59  % 50.59  % 45.00  % 45.00  % 5.59  % 5.59  %

Selected Operating Information:

RevPAR $ 483.47  $ —  $ 483.47  $ 434.78  $ —  $ 434.78  11.20  % 11.20  %

Occupancy 79.82  % —  % 79.82  % 71.46  % —  % 71.46  % 11.70  % 11.70  %

ADR $ 605.72  $ —  $ 605.72  $ 608.43  $ —  $ 608.43  (0.45) % (0.45) %

HOTEL YOUNTVILLE

Selected Financial Information:

Rooms revenue $ 3,447  $ —  $ 3,447  $ 2,925  $ —  $ 2,925  17.85  % 17.85  %

Total hotel revenue $ 4,498  $ —  $ 4,498  $ 4,061  $ —  $ 4,061  10.76  % 10.76  %

Hotel net income (loss) $ 1,012  $ —  $ 1,012  $ 733  $ —  $ 733  38.06  % 38.06  %

Hotel net income (loss) margin 22.50  % 22.50  % 18.05  % 18.05  % 4.45  % 4.45  %

Hotel EBITDA $ 1,764  $ —  $ 1,764  $ 1,329  $ —  $ 1,329  32.73  % 32.73  %

Hotel EBITDA margin 39.22  % 39.22  % 32.73  % 32.73  % 6.49  % 6.49  %

Selected Operating Information:

RevPAR $ 473.50  $ —  $ 473.50  $ 401.78  $ —  $ 401.78  17.85  % 17.85  %

Occupancy 64.24  % —  % 64.24  % 62.36  % —  % 62.36  % 3.01  % 3.01  %

ADR $ 737.03  $ —  $ 737.03  $ 644.27  $ —  $ 644.27  14.40  % 14.40  %

PARK HYATT BEAVER CREEK RESORT & SPA

Selected Financial Information:

Rooms revenue $ 752  $ (752) $ —  $ 1,471  $ (1,471) $ —  (48.88) % —  %

Total hotel revenue $ 2,728  $ (2,728) $ —  $ 4,516  $ (4,516) $ —  (39.59) % —  %

Hotel net income (loss) $ 14,657  $ (14,657) $ —  $ (4,702) $ 4,702  $ —  411.72  % —  %

Hotel net income (loss) margin 537.28  % —  % (104.12) % —  % 641.40  % —  %

Hotel EBITDA $ (486) $ 486  $ —  $ (1,831) $ 1,831  $ —  73.46  % —  %

Hotel EBITDA margin (17.82) % —  % (40.54) % —  % 22.72  % —  %

Selected Operating Information:

RevPAR $ 70.84  $ 70.84  $ 70.84  $ 83.72  $ 83.72  $ 83.72  (15.38) % (15.38) %

Occupancy 27.53  % 27.53  % 27.53  % 27.17  % 27.17  % 27.17  % 1.32  % 1.32  %

ADR $ 257.34  $ 257.34  $ 257.34  $ 308.20  $ 308.20  $ 308.20  (16.50) % (16.50) %

THE NOTARY HOTEL

Selected Financial Information:

Rooms revenue $ 9,641  $ —  $ 9,641  $ 8,565  $ —  $ 8,565  12.56  % 12.56  %

Total hotel revenue $ 12,676  $ —  $ 12,676  $ 10,956  $ —  $ 10,956  15.70  % 15.70  %

Hotel net income (loss) $ 3,910  $ —  $ 3,910  $ 2,803  $ —  $ 2,803  39.49  % 39.49  %

Hotel net income (loss) margin 30.85  % 30.85  % 25.58  % 25.58  % 5.27  % 5.27  %

Hotel EBITDA $ 5,213  $ —  $ 5,213  $ 4,139  $ —  $ 4,139  25.95  % 25.95  %

Hotel EBITDA margin 41.12  % 41.12  % 37.78  % 37.78  % 3.34  % 3.34  %

Selected Operating Information:

RevPAR $ 212.32  $ —  $ 212.32  $ 188.61  $ —  $ 188.61  12.57  % 12.57  %

Occupancy 73.89  % —  % 73.89  % 75.95  % —  % 75.95  % (2.71) % (2.71) %

ADR $ 287.34  $ —  $ 287.34  $ 248.35  $ —  $ 248.35  15.70  % 15.70  %

13

Three Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

THE CLANCY

Selected Financial Information:

Rooms revenue $ —  $ —  $ —  $ 8,911  $ (8,911) $ —  (100.00) % —  %

Total hotel revenue $ —  $ —  $ —  $ 10,713  $ (10,713) $ —  (100.00) % —  %

Hotel net income (loss) $ (18) $ 18  $ —  $ 1,022  $ (1,022) $ —  (101.76) % —  %

Hotel net income (loss) margin —  % —  % 9.54  % —  % (9.54) % —  %

Hotel EBITDA $ —  $ —  $ —  $ 2,501  $ (2,501) $ —  (100.00) % —  %

Hotel EBITDA margin —  % —  % 23.35  % —  % (23.35) % —  %

Selected Operating Information:

RevPAR $ —  $ —  $ —  $ 238.83  $ 238.83  $ —  (100.00) % —  %

Occupancy —  % —  % —  % 74.47  % 74.47  % —  % (100.00) % —  %

ADR $ —  $ —  $ —  $ 320.71  $ 320.71  $ —  (100.00) % —  %

THE RITZ-CARLTON SARASOTA

Selected Financial Information:

Rooms revenue $ 11,283  $ —  $ 11,283  $ 9,555  $ —  $ 9,555  18.08  % 18.08  %

Total hotel revenue $ 28,134  $ —  $ 28,134  $ 24,533  $ —  $ 24,533  14.68  % 14.68  %

Hotel net income (loss) $ 6,677  $ —  $ 6,677  $ 4,621  $ —  $ 4,621  44.49  % 44.49  %

Hotel net income (loss) margin 23.73  % 23.73  % 18.84  % 18.84  % 4.89  % 4.89  %

Hotel EBITDA $ 8,357  $ —  $ 8,357  $ 6,761  $ —  $ 6,761  23.61  % 23.61  %

Hotel EBITDA margin 29.70  % 29.70  % 27.56  % 27.56  % 2.14  % 2.14  %

Selected Operating Information:

RevPAR $ 449.23  $ —  $ 449.23  $ 380.44  $ —  $ 380.44  18.08  % 18.08  %

Occupancy 78.39  % —  % 78.39  % 71.31  % —  % 71.31  % 9.93  % 9.93  %

ADR $ 573.05  $ —  $ 573.05  $ 533.50  $ —  $ 533.50  7.41  % 7.41  %

THE RITZ-CARLTON LAKE TAHOE

Selected Financial Information:

Rooms revenue $ 3,886  $ —  $ 3,886  $ 4,353  $ —  $ 4,353  (10.73) % (10.73) %

Total hotel revenue $ 8,127  $ —  $ 8,127  $ 10,655  $ —  $ 10,655  (23.73) % (23.73) %

Hotel net income (loss) $ (4,772) $ —  $ (4,772) $ (3,021) $ —  $ (3,021) (57.96) % (57.96) %

Hotel net income (loss) margin (58.72) % (58.72) % (28.35) % (28.35) % (30.37) % (30.37) %

Hotel EBITDA $ (1,118) $ —  $ (1,118) $ 664  $ —  $ 664  (268.37) % (268.37) %

Hotel EBITDA margin (13.76) % (13.76) % 6.23  % 6.23  % (19.99) % (19.99) %

Selected Operating Information:

RevPAR $ 233.36  $ —  $ 233.36  $ 261.42  $ —  $ 261.42  (10.73) % (10.73) %

Occupancy 35.78  % —  % 35.78  % 49.66  % —  % 49.66  % (27.95) % (27.95) %

ADR $ 652.16  $ —  $ 652.16  $ 526.40  $ —  $ 526.40  23.89  % 23.89  %

MARRIOTT SEATTLE WATERFRONT

Selected Financial Information:

Rooms revenue $ —  $ —  $ —  $ 8,879  $ (8,879) $ —  (100.00) % —  %

Total hotel revenue $ —  $ —  $ —  $ 11,339  $ (11,339) $ —  (100.00) % —  %

Hotel net income (loss) $ 31  $ (31) $ —  $ 3,038  $ (3,038) $ —  (98.98) % —  %

Hotel net income (loss) margin —  % —  % 26.79  % —  % (26.79) % —  %

Hotel EBITDA $ 31  $ (31) $ —  $ 4,741  $ (4,741) $ —  (99.35) % —  %

Hotel EBITDA margin —  % —  % 41.81  % —  % (41.81) % —  %

Selected Operating Information:

RevPAR $ —  $ —  $ —  $ 264.42  $ 264.42  $ —  (100.00) % —  %

Occupancy —  % —  % —  % 82.56  % 82.56  % —  % (100.00) % —  %

ADR $ —  $ —  $ —  $ 320.29  $ 320.29  $ —  (100.00) % —  %

14

Three Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

THE RITZ-CARLTON ST. THOMAS

Selected Financial Information:

Rooms revenue $ 12,260  $ —  $ 12,260  $ 10,168  $ —  $ 10,168  20.57  % 20.57  %

Total hotel revenue $ 20,990  $ —  $ 20,990  $ 17,487  $ —  $ 17,487  20.03  % 20.03  %

Hotel net income (loss) $ 2,178  $ —  $ 2,178  $ 3,115  $ —  $ 3,115  (30.08) % (30.08) %

Hotel net income (loss) margin 10.38  % 10.38  % 17.81  % 17.81  % (7.43) % (7.43) %

Hotel EBITDA $ 4,878  $ —  $ 4,878  $ 4,149  $ —  $ 4,149  17.57  % 17.57  %

Hotel EBITDA margin 23.24  % 23.24  % 23.73  % 23.73  % (0.49) % (0.49) %

Selected Operating Information:

RevPAR $ 748.48  $ —  $ 748.48  $ 620.74  $ —  $ 620.74  20.58  % 20.58  %

Occupancy 68.26  % —  % 68.26  % 63.57  % —  % 63.57  % 7.38  % 7.38  %

ADR $ 1,096.51  $ —  $ 1,096.51  $ 976.44  $ —  $ 976.44  12.30  % 12.30  %

CAMEO BEVERLY HILLS

Selected Financial Information:

Rooms revenue $ 3,553  $ —  $ 3,553  $ 2,616  $ —  $ 2,616  35.82  % 35.82  %

Total hotel revenue $ 4,230  $ —  $ 4,230  $ 3,293  $ —  $ 3,293  28.45  % 28.45  %

Hotel net income (loss) $ (1,899) $ —  $ (1,899) $ (1,161) $ —  $ (1,161) (63.57) % (63.57) %

Hotel net income (loss) margin (44.89) % (44.89) % (35.26) % (35.26) % (9.63) % (9.63) %

Hotel EBITDA $ 173  $ —  $ 173  $ (223) $ —  $ (223) 177.58  % 177.58  %

Hotel EBITDA margin 4.09  % 4.09  % (6.77) % (6.77) % 10.86  % 10.86  %

Selected Operating Information:

RevPAR $ 278.23  $ —  $ 278.23  $ 201.08  $ —  $ 201.08  38.37  % 38.37  %

Occupancy 72.07  % —  % 72.07  % 75.72  % —  % 75.72  % (4.82) % (4.82) %

ADR $ 386.08  $ —  $ 386.08  $ 265.57  $ —  $ 265.57  45.38  % 45.38  %

THE RITZ-CARLTON RESERVE DORADO BEACH

Selected Financial Information:

Rooms revenue $ 15,994  $ —  $ 15,994  $ 12,454  $ —  $ 12,454  28.42  % 28.42  %

Total hotel revenue $ 26,119  $ —  $ 26,119  $ 19,735  $ —  $ 19,735  32.35  % 32.35  %

Hotel net income (loss) $ 4,482  $ —  $ 4,482  $ 1,460  $ —  $ 1,460  206.99  % 206.99  %

Hotel net income (loss) margin 17.16  % 17.16  % 7.40  % 7.40  % 9.76  % 9.76  %

Hotel EBITDA $ 6,989  $ —  $ 6,989  $ 3,544  $ —  $ 3,544  97.21  % 97.21  %

Hotel EBITDA margin 26.76  % 26.76  % 17.96  % 17.96  % 8.80  % 8.80  %

Selected Operating Information:

RevPAR $ 1,657.98  $ —  $ 1,657.98  $ 1,291.06  $ —  $ 1,291.06  28.42  % 28.42  %

Occupancy 70.53  % —  % 70.53  % 61.50  % —  % 61.50  % 14.68  % 14.68  %

ADR $ 2,350.86  $ —  $ 2,350.86  $ 2,099.39  $ —  $ 2,099.39  11.98  % 11.98  %

FOUR SEASONS RESORT SCOTTSDALE

Selected Financial Information:

Rooms revenue $ 9,414  $ —  $ 9,414  $ 9,758  $ —  $ 9,758  (3.53) % (3.53) %

Total hotel revenue $ 18,567  $ —  $ 18,567  $ 19,280  $ —  $ 19,280  (3.70) % (3.70) %

Hotel net income (loss) $ (737) $ —  $ (737) $ 167  $ —  $ 167  (541.32) % (541.32) %

Hotel net income (loss) margin (3.97) % (3.97) % 0.87  % 0.87  % (4.84) % (4.84) %

Hotel EBITDA $ 5,394  $ —  $ 5,394  $ 5,943  $ —  $ 5,943  (9.24) % (9.24) %

Hotel EBITDA margin 29.05  % 29.05  % 30.82  % 30.82  % (1.77) % (1.77) %

Selected Operating Information:

RevPAR $ 492.62  $ —  $ 492.62  $ 510.64  $ —  $ 510.64  (3.53) % (3.53) %

Occupancy 51.44  % —  % 51.44  % 62.56  % —  % 62.56  % (17.77) % (17.77) %

ADR $ 957.58  $ —  $ 957.58  $ 816.25  $ —  $ 816.25  17.31  % 17.31  %

15

Three Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

RESORT PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 67,774  $ (752) $ 67,022  $ 60,582  $ (1,471) $ 59,111  11.87  % 13.38  %

Total hotel revenue $ 123,716  $ (2,728) $ 120,988  $ 113,577  $ (4,516) $ 109,061  8.93  % 10.94  %

Hotel net income (loss) $ 28,540  $ (14,657) $ 13,883  $ 6,162  $ 4,720  $ 10,882  363.16  % 27.58  %

Hotel net income (loss) margin 23.07  % 11.47  % 5.43  % 9.98  % 17.64  % 1.49  %

Hotel EBITDA $ 32,083  $ 486  $ 32,569  $ 25,646  $ 1,843  $ 27,489  25.10  % 18.48  %

Hotel EBITDA margin 25.93  % 26.92  % 22.58  % 25.21  % 3.35  % 1.71  %

Selected Operating Information:

RevPAR $ 548.17  $ 70.84  $ 593.00  $ 463.92  $ 83.72  $ 523.01  18.16  % 13.38  %

Occupancy 60.93  % (27.53) % 64.06  % 59.18  % —  % 64.15  % 2.96  % (0.14) %

ADR $ 899.74  $ (257.34) $ 925.66  $ 783.98  $ —  $ 815.29  14.77  % 13.54  %

URBAN PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 35,769  $ —  $ 35,769  $ 50,301  $ (17,790) $ 32,511  (28.89) % 10.02  %

Total hotel revenue $ 48,422  $ —  $ 48,422  $ 66,366  $ (22,052) $ 44,314  (27.04) % 9.27  %

Hotel net income (loss) $ 6,213  $ (13) $ 6,200  $ 9,892  $ (4,060) $ 5,832  (37.19) % 6.31  %

Hotel net income (loss) margin 12.83  % 12.80  % 14.91  % 13.16  % (2.08) % (0.36) %

Hotel EBITDA $ 15,869  $ (31) $ 15,838  $ 22,147  $ (7,242) $ 14,905  (28.35) % 6.26  %

Hotel EBITDA margin 32.77  % 32.71  % 33.37  % 33.63  % (0.60) % (0.92) %

Selected Operating Information:

RevPAR $ 243.64  $ —  $ 243.64  $ 230.80  $ 250.95  $ 221.08  5.56  % 10.20  %

Occupancy 79.19  % —  % 79.19  % 79.44  % 78.30  % 79.99  % (0.31) % (1.00) %

ADR $ 307.68  $ —  $ 307.68  $ 290.54  $ 320.50  $ 276.40  5.90  % 11.32  %

BRAEMAR PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 103,543  $ (752) $ 102,791  $ 110,883  $ (19,261) $ 91,622  (6.62) % 12.19  %

Total hotel revenue $ 172,138  $ (2,728) $ 169,410  $ 179,943  $ (26,568) $ 153,375  (4.34) % 10.45  %

Hotel net income (loss) $ 34,753  $ (14,670) $ 20,083  $ 16,054  $ 660  $ 16,714  116.48  % 20.16  %

Hotel net income (loss) margin 20.19  % 11.85  % 8.92  % 10.90  % 11.27  % 0.95  %

Hotel EBITDA $ 47,952  $ 455  $ 48,407  $ 47,793  $ (5,399) $ 42,394  0.33  % 14.18  %

Hotel EBITDA margin 27.86  % 28.57  % 26.56  % 27.64  % 1.30  % 0.93  %

Selected Operating Information:

RevPAR $ 382.86  $ (70.84) $ 395.60  $ 318.14  $ (217.75) $ 352.29  20.34  % 12.29  %

Occupancy 70.84  % (27.53) % 72.61  % 71.85  % (68.15) % 73.10  % (1.41) % (0.67) %

ADR $ 540.47  $ (257.34) $ 544.85  $ 442.81  $ (319.53) $ 481.90  22.05  % 13.06  %

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, total hotel revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with the Ritz-Carlton Lake Tahoe and the Ritz-Carlton Reserve Dorado Beach hotels.

(3)    Resort properties include: Bardessono Hotel and Spa, Pier House Resort & Spa, Hotel Yountville, The Ritz-Carlton Sarasota, The Ritz-Carlton Lake Tahoe, The Ritz-Carlton St. Thomas, The Ritz-Carlton Reserve Dorado Beach, Four Seasons Resort Scottsdale

(4)    Urban properties include: Capital Hilton Washington D.C., Sofitel Chicago Magnificent Mile, The Notary Hotel, Cameo Beverly Hills

(5)    See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

16

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY

(in thousands, except operating information)

(unaudited)

Six Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

CAPITAL HILTON WASHINGTON D.C.

Selected Financial Information:

Rooms revenue $ 22,523  $ —  $ 22,523  $ 23,623  $ —  $ 23,623  (4.66) % (4.66) %

Total hotel revenue $ 35,102  $ —  $ 35,102  $ 35,752  $ —  $ 35,752  (1.82) % (1.82) %

Hotel net income (loss) $ 408  $ —  $ 408  $ 164  $ —  $ 164  148.78  % 148.78  %

Hotel net income (loss) margin 1.16  % 1.16  % 0.46  % 0.46  % 0.70  % 0.70  %

Hotel EBITDA $ 10,280  $ —  $ 10,280  $ 11,267  $ —  $ 11,267  (8.76) % (8.76) %

Hotel EBITDA margin 29.29  % 29.29  % 31.51  % 31.51  % (2.22) % (2.22) %

Selected Operating Information:

RevPAR $ 222.61  $ —  $ 222.61  $ 233.48  $ —  $ 233.48  (4.66) % (4.66) %

Occupancy 77.16  % —  % 77.16  % 77.74  % —  % 77.74  % (0.75) % (0.75) %

ADR $ 288.48  $ —  $ 288.48  $ 300.32  $ —  $ 300.32  (3.94) % (3.94) %

HILTON LA JOLLA TORREY PINES

Selected Financial Information:

Rooms revenue $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

Total hotel revenue $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

Hotel net income (loss) $ —  $ —  $ —  $ (114) $ 114  $ —  100.00  % —  %

Hotel net income (loss) margin —  % —  % —  % —  % —  % —  %

Hotel EBITDA $ —  $ —  $ —  $ (70) $ 70  $ —  100.00  % —  %

Hotel EBITDA margin —  % —  % —  % —  % —  % —  %

Selected Operating Information:

RevPAR $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

Occupancy —  % —  % —  % —  % —  % —  % —  % —  %

ADR $ —  $ —  $ —  $ —  $ —  $ —  —  % —  %

SOFITEL CHICAGO MAGNIFICENT MILE

Selected Financial Information:

Rooms revenue $ 12,639  $ —  $ 12,639  $ 11,646  $ —  $ 11,646  8.53  % 8.53  %

Total hotel revenue $ 16,741  $ —  $ 16,741  $ 15,938  $ —  $ 15,938  5.04  % 5.04  %

Hotel net income (loss) $ 2,831  $ —  $ 2,831  $ 214  $ —  $ 214  1,222.90  % 1,222.90  %

Hotel net income (loss) margin 16.91  % 16.91  % 1.34  % 1.34  % 15.57  % 15.57  %

Hotel EBITDA $ 5,207  $ —  $ 5,207  $ 2,508  $ —  $ 2,508  107.62  % 107.62  %

Hotel EBITDA margin 31.10  % 31.10  % 15.74  % 15.74  % 15.36  % 15.36  %

Selected Operating Information:

RevPAR $ 168.26  $ —  $ 168.26  $ 155.05  $ —  $ 155.05  8.52  % 8.52  %

Occupancy 64.21  % —  % 64.21  % 64.09  % —  % 64.09  % 0.19  % 0.19  %

ADR $ 262.05  $ —  $ 262.05  $ 241.91  $ —  $ 241.91  8.33  % 8.33  %

BARDESSONO HOTEL AND SPA

Selected Financial Information:

Rooms revenue $ 7,237  $ —  $ 7,237  $ 6,568  $ —  $ 6,568  10.19  % 10.19  %

Total hotel revenue $ 10,086  $ —  $ 10,086  $ 9,211  $ —  $ 9,211  9.50  % 9.50  %

Hotel net income (loss) $ 562  $ —  $ 562  $ (269) $ —  $ (269) 308.92  % 308.92  %

Hotel net income (loss) margin 5.57  % 5.57  % (2.92) % (2.92) % 8.49  % 8.49  %

Hotel EBITDA $ 2,361  $ —  $ 2,361  $ 1,509  $ —  $ 1,509  56.46  % 56.46  %

Hotel EBITDA margin 23.41  % 23.41  % 16.38  % 16.38  % 7.03  % 7.03  %

Selected Operating Information:

RevPAR $ 615.09  $ —  $ 615.09  $ 558.25  $ —  $ 558.25  10.18  % 10.18  %

Occupancy 58.12  % —  % 58.12  % 60.34  % —  % 60.34  % (3.68) % (3.68) %

ADR $ 1,058.28  $ —  $ 1,058.28  $ 925.17  $ —  $ 925.17  14.39  % 14.39  %

17

Six Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

PIER HOUSE RESORT & SPA

Selected Financial Information:

Rooms revenue $ 14,905  $ —  $ 14,905  $ 13,472  $ —  $ 13,472  10.64  % 10.64  %

Total hotel revenue $ 19,374  $ —  $ 19,374  $ 17,417  $ —  $ 17,417  11.24  % 11.24  %

Hotel net income (loss) $ 9,963  $ —  $ 9,963  $ 8,043  $ —  $ 8,043  23.87  % 23.87  %

Hotel net income (loss) margin 51.42  % 51.42  % 46.18  % 46.18  % 5.24  % 5.24  %

Hotel EBITDA $ 10,712  $ —  $ 10,712  $ 8,957  $ —  $ 8,957  19.59  % 19.59  %

Hotel EBITDA margin 55.29  % 55.29  % 51.43  % 51.43  % 3.86  % 3.86  %

Selected Operating Information:

RevPAR $ 579.92  $ —  $ 579.92  $ 524.16  $ —  $ 524.16  10.64  % 10.64  %

Occupancy 83.81  % —  % 83.81  % 75.59  % —  % 75.59  % 10.87  % 10.87  %

ADR $ 691.95  $ —  $ 691.95  $ 693.39  $ —  $ 693.39  (0.21) % (0.21) %

HOTEL YOUNTVILLE

Selected Financial Information:

Rooms revenue $ 4,865  $ —  $ 4,865  $ 4,396  $ —  $ 4,396  10.67  % 10.67  %

Total hotel revenue $ 6,491  $ —  $ 6,491  $ 6,036  $ —  $ 6,036  7.54  % 7.54  %

Hotel net income (loss) $ (94) $ —  $ (94) $ (279) $ —  $ (279) 66.31  % 66.31  %

Hotel net income (loss) margin (1.45) % (1.45) % (4.62) % (4.62) % 3.17  % 3.17  %

Hotel EBITDA $ 1,441  $ —  $ 1,441  $ 886  $ —  $ 886  62.64  % 62.64  %

Hotel EBITDA margin 22.20  % 22.20  % 14.68  % 14.68  % 7.52  % 7.52  %

Selected Operating Information:

RevPAR $ 335.98  $ —  $ 335.98  $ 303.59  $ —  $ 303.59  10.67  % 10.67  %

Occupancy 50.02  % —  % 50.02  % 48.93  % —  % 48.93  % 2.23  % 2.23  %

ADR $ 671.68  $ —  $ 671.68  $ 620.46  $ —  $ 620.46  8.26  % 8.26  %

PARK HYATT BEAVER CREEK RESORT & SPA

Selected Financial Information:

Rooms revenue $ 13,801  $ (13,801) $ —  $ 15,294  $ (15,294) $ —  (9.76) % —  %

Total hotel revenue $ 24,503  $ (24,503) $ —  $ 26,918  $ (26,918) $ —  (8.97) % —  %

Hotel net income (loss) $ 20,250  $ (20,250) $ —  $ 2,385  $ (2,385) $ —  749.06  % —  %

Hotel net income (loss) margin 82.64  % —  % 8.86  % —  % 73.78  % —  %

Hotel EBITDA $ 8,454  $ (8,454) $ —  $ 8,076  $ (8,076) $ —  4.68  % —  %

Hotel EBITDA margin 34.50  % —  % 30.00  % —  % 4.50  % —  %

Selected Operating Information:

RevPAR $ 493.15  $ 493.15  $ 493.15  $ 437.81  $ 437.81  $ 437.81  12.64  % 12.64  %

Occupancy 57.77  % 57.77  % 57.77  % 53.48  % 53.48  % 53.48  % 8.02  % 8.02  %

ADR $ 853.69  $ 853.69  $ 853.69  $ 818.61  $ 818.61  $ 818.61  4.29  % 4.29  %

THE NOTARY HOTEL

Selected Financial Information:

Rooms revenue $ 15,398  $ —  $ 15,398  $ 14,035  $ —  $ 14,035  9.71  % 9.71  %

Total hotel revenue $ 20,641  $ —  $ 20,641  $ 18,638  $ —  $ 18,638  10.75  % 10.75  %

Hotel net income (loss) $ 4,124  $ —  $ 4,124  $ 3,213  $ —  $ 3,213  28.35  % 28.35  %

Hotel net income (loss) margin 19.98  % 19.98  % 17.24  % 17.24  % 2.74  % 2.74  %

Hotel EBITDA $ 6,806  $ —  $ 6,806  $ 5,845  $ —  $ 5,845  16.44  % 16.44  %

Hotel EBITDA margin 32.97  % 32.97  % 31.36  % 31.36  % 1.61  % 1.61  %

Selected Operating Information:

RevPAR $ 170.48  $ —  $ 170.48  $ 155.39  $ —  $ 155.39  9.71  % 9.71  %

Occupancy 66.59  % —  % 66.59  % 66.91  % —  % 66.91  % (0.48) % (0.48) %

ADR $ 256.03  $ —  $ 256.03  $ 232.25  $ —  $ 232.25  10.24  % 10.24  %

18

Six Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

THE CLANCY

Selected Financial Information:

Rooms revenue $ —  $ —  $ —  $ 18,655  $ (18,655) $ —  (100.00) % —  %

Total hotel revenue $ —  $ —  $ —  $ 22,020  $ (22,020) $ —  (100.00) % —  %

Hotel net income (loss) $ (15) $ 15  $ —  $ 2,462  $ (2,462) $ —  (100.61) % —  %

Hotel net income (loss) margin —  % —  % 11.18  % —  % —  % —  %

Hotel EBITDA $ —  $ —  $ —  $ 5,525  $ (5,525) $ —  (100.00) % —  %

Hotel EBITDA margin —  % —  % 25.09  % —  % —  % —  %

Selected Operating Information:

RevPAR $ —  $ —  $ —  $ 251.39  $ 251.39  $ 251.39  —  % (100.00) %

Occupancy —  % —  % —  % 71.17  % 71.17  % 71.17  % —  % (100.00) %

ADR $ —  $ —  $ —  $ 353.24  $ 353.24  $ 353.24  —  % (100.00) %

THE RITZ-CARLTON SARASOTA

Selected Financial Information:

Rooms revenue $ 25,340  $ —  $ 25,340  $ 22,112  $ —  $ 22,112  14.60  % 14.60  %

Total hotel revenue $ 60,940  $ —  $ 60,940  $ 54,417  $ —  $ 54,417  11.99  % 11.99  %

Hotel net income (loss) $ 16,468  $ —  $ 16,468  $ 13,323  $ —  $ 13,323  23.61  % 23.61  %

Hotel net income (loss) margin 27.02  % 27.02  % 24.48  % 24.48  % 2.54  % 2.54  %

Hotel EBITDA $ 20,366  $ —  $ 20,366  $ 17,314  $ —  $ 17,314  17.63  % 17.63  %

Hotel EBITDA margin 33.42  % 33.42  % 31.82  % 31.82  % 1.60  % 1.60  %

Selected Operating Information:

RevPAR $ 507.25  $ —  $ 507.25  $ 442.63  $ —  $ 442.63  14.60  % 14.60  %

Occupancy 79.03  % —  % 79.03  % 74.28  % —  % 74.28  % 6.39  % 6.39  %

ADR $ 641.87  $ —  $ 641.87  $ 595.91  $ —  $ 595.91  7.71  % 7.71  %

THE RITZ-CARLTON LAKE TAHOE

Selected Financial Information:

Rooms revenue $ 16,185  $ —  $ 16,185  $ 16,592  $ —  $ 16,592  (2.45) % (2.45) %

Total hotel revenue $ 27,650  $ —  $ 27,650  $ 30,071  $ —  $ 30,071  (8.05) % (8.05) %

Hotel net income (loss) $ (2,753) $ —  $ (2,753) $ (1,763) $ —  $ (1,763) (56.15) % (56.15) %

Hotel net income (loss) margin (9.96) % (9.96) % (5.86) % (5.86) % (4.10) % (4.10) %

Hotel EBITDA $ 4,661  $ —  $ 4,661  $ 5,656  $ —  $ 5,656  (17.59) % (17.59) %

Hotel EBITDA margin 16.86  % 16.86  % 18.81  % 18.81  % (1.95) % (1.95) %

Selected Operating Information:

RevPAR $ 488.64  $ —  $ 488.64  $ 500.94  $ —  $ 500.94  (2.46) % (2.46) %

Occupancy 45.97  % —  % 45.97  % 52.70  % —  % 52.70  % (12.77) % (12.77) %

ADR $ 1,063.06  $ —  $ 1,063.06  $ 950.48  $ —  $ 950.48  11.84  % 11.84  %

MARRIOTT SEATTLE WATERFRONT

Selected Financial Information:

Rooms revenue $ —  $ —  $ —  $ 13,460  $ (13,460) $ —  (100.00) % —  %

Total hotel revenue $ —  $ —  $ —  $ 17,635  $ (17,635) $ —  (100.00) % —  %

Hotel net income (loss) $ 31  $ (31) $ —  $ 2,674  $ (2,674) $ —  (98.84) % —  %

Hotel net income (loss) margin —  % —  % 15.16  % —  % —  % —  %

Hotel EBITDA $ 31  $ (31) $ —  $ 6,114  $ (6,114) $ —  (99.49) % —  %

Hotel EBITDA margin —  % —  % 34.67  % —  % —  % —  %

Selected Operating Information:

RevPAR $ —  $ —  $ —  $ 201.53  $ 201.53  $ —  —  % —  %

Occupancy —  % —  % —  % 72.12  % 72.12  % —  % —  % —  %

ADR $ —  $ —  $ —  $ 279.45  $ 279.45  $ —  —  % —  %

19

Six Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

THE RITZ-CARLTON ST. THOMAS

Selected Financial Information:

Rooms revenue $ 30,957  $ —  $ 30,957  $ 26,515  $ —  $ 26,515  16.75  % 16.75  %

Total hotel revenue $ 48,686  $ —  $ 48,686  $ 41,863  $ —  $ 41,863  16.30  % 16.30  %

Hotel net income (loss) $ 11,740  $ —  $ 11,740  $ 11,014  $ —  $ 11,014  6.59  % 6.59  %

Hotel net income (loss) margin 24.11  % 24.11  % 26.31  % 26.31  % (2.20) % (2.20) %

Hotel EBITDA $ 16,036  $ —  $ 16,036  $ 13,462  $ —  $ 13,462  19.12  % 19.12  %

Hotel EBITDA margin 32.94  % 32.94  % 32.16  % 32.16  % 0.78  % 0.78  %

Selected Operating Information:

RevPAR $ 950.17  $ —  $ 950.17  $ 813.85  $ —  $ 813.85  16.75  % 16.75  %

Occupancy 74.05  % —  % 74.05  % 69.58  % —  % 69.58  % 6.42  % 6.42  %

ADR $ 1,283.12  $ —  $ 1,283.12  $ 1,169.72  $ —  $ 1,169.72  9.69  % 9.69  %

CAMEO BEVERLY HILLS

Selected Financial Information:

Rooms revenue $ 5,588  $ —  $ 5,588  $ 4,790  $ —  $ 4,790  16.66  % 16.66  %

Total hotel revenue $ 6,949  $ —  $ 6,949  $ 6,431  $ —  $ 6,431  8.05  % 8.05  %

Hotel net income (loss) $ (4,953) $ —  $ (4,953) $ (2,538) $ —  $ (2,538) (95.15) % (95.15) %

Hotel net income (loss) margin (71.28) % (71.28) % (39.47) % (39.47) % (31.81) % (31.81) %

Hotel EBITDA $ (799) $ —  $ (799) $ (705) $ —  $ (705) (13.33) % (13.33) %

Hotel EBITDA margin (11.50) % (11.50) % (10.96) % (10.96) % (0.54) % (0.54) %

Selected Operating Information:

RevPAR $ 217.93  $ —  $ 217.93  $ 185.02  $ —  $ 185.02  17.79  % 17.79  %

Occupancy 58.60  % —  % 58.60  % 67.90  % —  % 67.90  % (13.70) % (13.70) %

ADR $ 371.88  $ —  $ 371.88  $ 272.50  $ —  $ 272.50  36.47  % 36.47  %

THE RITZ-CARLTON RESERVE DORADO BEACH

Selected Financial Information:

Rooms revenue $ 40,455  $ —  $ 40,455  $ 34,935  $ —  $ 34,935  15.80  % 15.80  %

Total hotel revenue $ 60,256  $ —  $ 60,256  $ 50,839  $ —  $ 50,839  18.52  % 18.52  %

Hotel net income (loss) $ 15,225  $ —  $ 15,225  $ 8,680  $ —  $ 8,680  75.40  % 75.40  %

Hotel net income (loss) margin 25.27  % 25.27  % 17.07  % 17.07  % 8.20  % 8.20  %

Hotel EBITDA $ 20,462  $ —  $ 20,462  $ 15,089  $ —  $ 15,089  35.61  % 35.61  %

Hotel EBITDA margin 33.96  % 33.96  % 29.68  % 29.68  % 4.28  % 4.28  %

Selected Operating Information:

RevPAR $ 2,108.64  $ —  $ 2,108.64  $ 1,820.81  $ —  $ 1,820.81  15.81  % 15.81  %

Occupancy 71.24  % —  % 71.24  % 66.66  % —  % 66.66  % 6.87  % 6.87  %

ADR $ 2,959.93  $ —  $ 2,959.93  $ 2,731.35  $ —  $ 2,731.35  8.37  % 8.37  %

FOUR SEASONS RESORT SCOTTSDALE

Selected Financial Information:

Rooms revenue $ 25,681  $ —  $ 25,681  $ 24,046  $ —  $ 24,046  6.80  % 6.80  %

Total hotel revenue $ 46,345  $ —  $ 46,345  $ 45,166  $ —  $ 45,166  2.61  % 2.61  %

Hotel net income (loss) $ 5,199  $ —  $ 5,199  $ 5,602  $ —  $ 5,602  (7.19) % (7.19) %

Hotel net income (loss) margin 11.22  % 11.22  % 12.40  % 12.40  % (1.18) % (1.18) %

Hotel EBITDA $ 17,397  $ —  $ 17,397  $ 17,101  $ —  $ 17,101  1.73  % 1.73  %

Hotel EBITDA margin 37.54  % 37.54  % 37.86  % 37.86  % (0.32) % (0.32) %

Selected Operating Information:

RevPAR $ 675.64  $ —  $ 675.64  $ 632.62  $ —  $ 632.62  6.80  % 6.80  %

Occupancy 60.36  % —  % 60.36  % 65.51  % —  % 65.51  % (7.86) % (7.86) %

ADR $ 1,119.29  $ —  $ 1,119.29  $ 965.74  $ —  $ 965.74  15.90  % 15.90  %

20

Six Months Ended June 30,

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Comparable

2026 2026 2026 2025 2025 2025 % Variance % Variance

RESORT PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 179,426  $ (13,801) $ 165,625  $ 163,930  $ (15,294) $ 148,636  9.45  % 11.43  %

Total hotel revenue $ 304,331  $ (24,503) $ 279,828  $ 281,938  $ (26,918) $ 255,020  7.94  % 9.73  %

Hotel net income (loss) $ 76,560  $ (20,250) $ 56,310  $ 46,622  $ (2,271) $ 44,351  64.21  % 26.96  %

Hotel net income (loss) margin 25.16  % 20.12  % 16.54  % 17.39  % 8.62  % 2.73  %

Hotel EBITDA $ 101,890  $ (8,454) $ 93,436  $ 87,980  $ (8,006) $ 79,974  15.81  % 16.83  %

Hotel EBITDA margin 33.48  % 33.39  % 31.21  % 31.36  % 2.27  % 2.03  %

Selected Operating Information:

RevPAR $ 709.80  $ 493.15  $ 736.76  $ 631.14  $ 437.81  $ 661.18  12.46  % 11.43  %

Occupancy 66.15  % 57.77  % 67.20  % 64.38  % 53.48  % 66.07  % 2.75  % 1.71  %

ADR $ 1,072.94  $ 853.69  $ 1,096.40  $ 980.34  $ 818.61  $ 1,000.68  9.45  % 9.57  %

URBAN PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 56,148  $ —  $ 56,148  $ 86,209  $ (32,115) $ 54,094  (34.87) % 3.80  %

Total hotel revenue $ 79,433  $ —  $ 79,433  $ 116,414  $ (39,655) $ 76,759  (31.77) % 3.48  %

Hotel net income (loss) $ 2,426  $ (16) $ 2,410  $ 6,189  $ (5,136) $ 1,053  (60.80) % 128.87  %

Hotel net income (loss) margin 3.05  % 3.03  % 5.32  % 1.37  % (2.27) % 1.66  %

Hotel EBITDA $ 21,525  $ (31) $ 21,494  $ 30,554  $ (11,639) $ 18,915  (29.55) % 13.63  %

Hotel EBITDA margin 27.10  % 27.06  % 26.25  % 24.64  % 0.85  % 2.42  %

Selected Operating Information:

RevPAR $ 192.12  $ —  $ 192.12  $ 198.87  $ 227.77  $ 184.94  (3.39) % 3.88  %

Occupancy 68.94  % —  % 68.94  % 70.54  % 71.62  % 70.02  % (2.27) % (1.54) %

ADR $ 278.69  $ —  $ 278.69  $ 281.93  $ 318.04  $ 264.12  (1.15) % 5.52  %

BRAEMAR PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 235,574  $ (13,801) $ 221,773  $ 250,139  $ (47,409) $ 202,730  (5.82) % 9.39  %

Total hotel revenue $ 383,764  $ (24,503) $ 359,261  $ 398,352  $ (66,573) $ 331,779  (3.66) % 8.28  %

Hotel net income (loss) $ 78,986  $ (20,266) $ 58,720  $ 52,811  $ (7,407) $ 45,404  49.56  % 29.33  %

Hotel net income (loss) margin 20.58  % 16.34  % 13.26  % 13.69  % 7.32  % 2.65  %

Hotel EBITDA $ 123,415  $ (8,485) $ 114,930  $ 118,534  $ (19,645) $ 98,889  4.12  % 16.22  %

Hotel EBITDA margin 32.16  % 31.99  % 29.76  % 29.81  % 2.40  % 2.18  %

Selected Operating Information:

RevPAR $ 432.22  $ (493.15) $ 428.92  $ 360.83  $ (269.48) $ 391.90  19.78  % 9.45  %

Occupancy 67.65  % (57.77) % 68.18  % 68.23  % (68.02) % 68.31  % (0.85) % (0.19) %

ADR $ 638.93  $ (853.69) $ 629.09  $ 528.83  $ (396.19) $ 573.75  20.82  % 9.65  %

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, total hotel revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with the Ritz-Carlton Lake Tahoe and the Ritz-Carlton Reserve Dorado Beach hotels.

(3)    Resort properties include: Bardessono Hotel and Spa, Pier House Resort & Spa, Hotel Yountville, The Ritz-Carlton Sarasota, The Ritz-Carlton Lake Tahoe, The Ritz-Carlton St. Thomas, The Ritz-Carlton Reserve Dorado Beach, Four Seasons Resort Scottsdale

(4)    Urban properties include: Capital Hilton Washington D.C., Sofitel Chicago Magnificent Mile, The Notary Hotel, Cameo Beverly Hills

(5)    See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA

21

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY

(in thousands, except operating information)

(unaudited)

TTM Ended June 30,

Actual Non-comparable Adjustments Comparable

2026 2026 2026

CAPITAL HILTON WASHINGTON D.C.

Selected Financial Information:

Rooms revenue $ 40,428  $ —  $ 40,428

Total hotel revenue $ 63,930  $ —  $ 63,930

Hotel net income $ (4,478) $ —  $ (4,478)

Hotel net income margin (7.00) % (7.00) %

Hotel EBITDA $ 15,875  $ —  $ 15,875

Hotel EBITDA margin 24.83  % 24.83  %

Selected Operating Information:

RevPAR $ 198.14  $ —  $ 198.14

Occupancy 74.03  % —  % 74.03  %

ADR $ 267.64  $ —  $ 267.64

HILTON LA JOLLA TORREY PINES

Selected Financial Information:

Rooms revenue $ —  $ —  $ —

Total hotel revenue $ —  $ —  $ —

Hotel net income $ 1,230  $ (1,230) $ —

Hotel net income margin —  % —  %

Hotel EBITDA $ 1,460  $ (1,460) $ —

Hotel EBITDA margin —  % —  %

Selected Operating Information:

RevPAR $ —  $ —  $ —

Occupancy —  % —  % —  %

ADR $ —  $ —  $ —

SOFITEL CHICAGO MAGNIFICENT MILE

Selected Financial Information:

Rooms revenue $ 28,675  $ —  $ 28,675

Total hotel revenue $ 38,323  $ —  $ 38,323

Hotel net income $ (26,045) $ —  $ (26,045)

Hotel net income margin (67.96) % (67.96) %

Hotel EBITDA $ 8,919  $ —  $ 8,919

Hotel EBITDA margin 23.27  % 23.27  %

Selected Operating Information:

RevPAR $ 189.31  $ —  $ 189.31

Occupancy 69.88  % —  % 69.88  %

ADR $ 270.89  $ —  $ 270.89

BARDESSONO HOTEL AND SPA

Selected Financial Information:

Rooms revenue $ 16,042  $ —  $ 16,042

Total hotel revenue $ 21,976  $ —  $ 21,976

Hotel net income $ (6,729) $ —  $ (6,729)

Hotel net income margin (30.62) % (30.62) %

Hotel EBITDA $ 5,553  $ —  $ 5,553

Hotel EBITDA margin 25.27  % 25.27  %

Selected Operating Information:

RevPAR $ 676.18  $ —  $ 676.18

Occupancy 66.05  % —  % 66.05  %

ADR $ 1,023.77  $ —  $ 1,023.77

22

TTM Ended June 30,

Actual Non-comparable Adjustments Comparable

2026 2026 2026

PIER HOUSE RESORT & SPA

Selected Financial Information:

Rooms revenue $ 24,765  $ —  $ 24,765

Total hotel revenue $ 32,794  $ —  $ 32,794

Hotel net income $ 14,389  $ —  $ 14,389

Hotel net income margin 43.88  % 43.88  %

Hotel EBITDA $ 15,983  $ —  $ 15,983

Hotel EBITDA margin 48.74  % 48.74  %

Selected Operating Information:

RevPAR $ 477.81  $ —  $ 477.81

Occupancy 78.17  % —  % 78.17  %

ADR $ 611.25  $ —  $ 611.25

HOTEL YOUNTVILLE

Selected Financial Information:

Rooms revenue $ 10,595  $ —  $ 10,595

Total hotel revenue $ 13,990  $ —  $ 13,990

Hotel net income $ (14,910) $ —  $ (14,910)

Hotel net income margin (106.58) % (106.58) %

Hotel EBITDA $ 3,611  $ —  $ 3,611

Hotel EBITDA margin 25.81  % 25.81  %

Selected Operating Information:

RevPAR $ 362.82  $ —  $ 362.82

Occupancy 54.88  % —  % 54.88  %

ADR $ 661.06  $ —  $ 661.06

PARK HYATT BEAVER CREEK RESORT & SPA

Selected Financial Information:

Rooms revenue $ 21,410  $ (21,410) $ —

Total hotel revenue $ 43,078  $ (43,078) $ —

Hotel net income $ 16,382  $ (16,382) $ —

Hotel net income margin 38.03  % —  %

Hotel EBITDA $ 11,138  $ (11,138) $ —

Hotel EBITDA margin 25.86  % —  %

Selected Operating Information:

RevPAR $ 337.18  $ 337.18  $ 337.18

Occupancy 48.21  % 48.21  % 48.21  %

ADR $ 699.36  $ 699.36  $ 699.36

THE NOTARY HOTEL

Selected Financial Information:

Rooms revenue $ 28,658  $ —  $ 28,658

Total hotel revenue $ 38,523  $ —  $ 38,523

Hotel net income $ 6,966  $ —  $ 6,966

Hotel net income margin 18.08  % 18.08  %

Hotel EBITDA $ 12,444  $ —  $ 12,444

Hotel EBITDA margin 32.30  % 32.30  %

Selected Operating Information:

RevPAR $ 157.34  $ —  $ 157.34

Occupancy 65.00  % —  % 65.00  %

ADR $ 242.07  $ —  $ 242.07

23

TTM Ended June 30,

Actual Non-comparable Adjustments Comparable

2026 2026 2026

THE CLANCY

Selected Financial Information:

Rooms revenue $ 13,177  $ (13,177) $ —

Total hotel revenue $ 15,536  $ (15,536) $ —

Hotel net income $ 43,614  $ (43,614) $ —

Hotel net income margin 280.73  % —  %

Hotel EBITDA $ 3,713  $ (3,713) $ —

Hotel EBITDA margin 23.90  % —  %

Selected Operating Information:

RevPAR $ 251.18  $ 251.18  $ —

Occupancy 74.27  % 74.27  % —  %

ADR $ 338.22  $ 338.22  $ —

THE RITZ-CARLTON SARASOTA

Selected Financial Information:

Rooms revenue $ 40,000  $ —  $ 40,000

Total hotel revenue $ 100,448  $ —  $ 100,448

Hotel net income $ 18,768  $ —  $ 18,768

Hotel net income margin 18.68  % 18.68  %

Hotel EBITDA $ 28,165  $ —  $ 28,165

Hotel EBITDA margin 28.04  % 28.04  %

Selected Operating Information:

RevPAR $ 397.05  $ —  $ 397.05

Occupancy 68.24  % —  % 68.24  %

ADR $ 581.88  $ —  $ 581.88

THE RITZ-CARLTON LAKE TAHOE

Selected Financial Information:

Rooms revenue $ 29,900  $ —  $ 29,900

Total hotel revenue $ 54,650  $ —  $ 54,650

Hotel net income $ (7,841) $ —  $ (7,841)

Hotel net income margin (14.35) % (14.35) %

Hotel EBITDA $ 7,553  $ —  $ 7,553

Hotel EBITDA margin 13.82  % 13.82  %

Selected Operating Information:

RevPAR $ 447.65  $ —  $ 447.65

Occupancy 49.45  % —  % 49.45  %

ADR $ 905.28  $ —  $ 905.28

MARRIOTT SEATTLE WATERFRONT

Selected Financial Information:

Rooms revenue $ 4,982  $ (4,982) $ —

Total hotel revenue $ 6,133  $ (6,133) $ —

Hotel net income $ 43,235  $ (43,235) $ —

Hotel net income margin 704.96  % —  %

Hotel EBITDA $ 2,790  $ (2,790) $ —

Hotel EBITDA margin 45.49  % —  %

Selected Operating Information:

RevPAR $ 365.41  $ 365.41  $ —

Occupancy 88.50  % 88.50  % —  %

ADR $ 412.89  $ 412.89  $ —

24

TTM Ended June 30,

Actual Non-comparable Adjustments Comparable

2026 2026 2026

THE RITZ-CARLTON ST. THOMAS

Selected Financial Information:

Rooms revenue $ 46,651  $ —  $ 46,651

Total hotel revenue $ 74,752  $ —  $ 74,752

Hotel net income $ 12,551  $ —  $ 12,551

Hotel net income margin 16.79  % 16.79  %

Hotel EBITDA $ 19,277  $ —  $ 19,277

Hotel EBITDA margin 25.79  % 25.79  %

Selected Operating Information:

RevPAR $ 710.05  $ —  $ 710.05

Occupancy 62.81  % —  % 62.81  %

ADR $ 1,130.40  $ —  $ 1,130.40

CAMEO BEVERLY HILLS

Selected Financial Information:

Rooms revenue $ 8,493  $ —  $ 8,493

Total hotel revenue $ 10,698  $ —  $ 10,698

Hotel net income $ (10,839) $ —  $ (10,839)

Hotel net income margin (101.32) % (101.32) %

Hotel EBITDA $ (4,058) $ —  $ (4,058)

Hotel EBITDA margin (37.93) % (37.93) %

Selected Operating Information:

RevPAR $ 163.48  $ —  $ 163.48

Occupancy 47.97  % —  % 47.97  %

ADR $ 340.79  $ —  $ 340.79

THE RITZ-CARLTON RESERVE DORADO BEACH

Selected Financial Information:

Rooms revenue $ 66,801  $ —  $ 66,801

Total hotel revenue $ 100,540  $ —  $ 100,540

Hotel net income $ 16,874  $ —  $ 16,874

Hotel net income margin 16.78  % 16.78  %

Hotel EBITDA $ 27,878  $ —  $ 27,878

Hotel EBITDA margin 27.73  % 27.73  %

Selected Operating Information:

RevPAR $ 1,726.55  $ —  $ 1,726.55

Occupancy 65.42  % —  % 65.42  %

ADR $ 2,639.08  $ —  $ 2,639.08

FOUR SEASONS RESORT SCOTTSDALE

Selected Financial Information:

Rooms revenue $ 41,664  $ —  $ 41,664

Total hotel revenue $ 80,453  $ —  $ 80,453

Hotel net income (loss) $ 3,088  $ —  $ 3,088

Hotel net income (loss) margin 3.84  % 3.84  %

Hotel EBITDA $ 28,316  $ —  $ 28,316

Hotel EBITDA margin 35.20  % 35.20  %

Selected Operating Information:

RevPAR $ 543.56  $ —  $ 543.56

Occupancy 57.66  % —  % 57.66  %

ADR $ 942.61  $ —  $ 942.61

25

TTM Ended June 30,

Actual Non-comparable Adjustments Comparable

2026 2026 2026

RESORT PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 297,828  $ (21,410) $ 276,418

Total hotel revenue $ 522,681  $ (43,078) $ 479,603

Hotel net income $ 53,802  $ (17,612) $ 36,190

Hotel net income margin 10.29  % 7.55  %

Hotel EBITDA $ 148,934  $ (12,598) $ 136,336

Hotel EBITDA margin 28.49  % 28.43  %

Selected Operating Information:

RevPAR $ 576.26  $ 337.18  $ 609.74

Occupancy 61.02  % 48.21  % 62.82  %

ADR $ 944.35  $ 699.36  $ 970.69

URBAN PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 124,413  $ (18,159) $ 106,254

Total hotel revenue $ 173,143  $ (21,669) $ 151,474

Hotel net income $ 52,453  $ (86,849) $ (34,396)

Hotel net income margin 30.29  % (22.71) %

Hotel EBITDA $ 39,683  $ (6,503) $ 33,180

Hotel EBITDA margin 22.92  % 21.90  %

Selected Operating Information:

RevPAR $ 189.75  $ 274.74  $ 180.22

Occupancy 68.82  % 77.20  % 67.88  %

ADR $ 275.71  $ 355.88  $ 265.49

BRAEMAR PROPERTIES TOTAL

Selected Financial Information:

Rooms revenue $ 422,241  $ (39,569) $ 382,672

Total hotel revenue $ 695,824  $ (64,747) $ 631,077

Hotel net income $ 106,255  $ (104,461) $ 1,794

Hotel net income margin 15.27  % 0.28  %

Hotel EBITDA $ 188,617  $ (19,101) $ 169,516

Hotel EBITDA margin 27.11  % 26.86  %

Selected Operating Information:

RevPAR $ 360.11  $ 305.34  $ 366.92

Occupancy 65.38  % 63.00  % 65.68  %

ADR $ 550.78  $ 484.67  $ 558.66

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, total hotel revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with the Ritz-Carlton Lake Tahoe and the Ritz-Carlton Reserve Dorado Beach hotels.

(3)    Resort properties include: Bardessono Hotel and Spa, Pier House Resort & Spa, Hotel Yountville, The Ritz-Carlton Sarasota, The Ritz-Carlton Lake Tahoe, The Ritz-Carlton St. Thomas, The Ritz-Carlton Reserve Dorado Beach, Four Seasons Resort Scottsdale

(4)    Urban properties include: Capital Hilton Washington D.C., Sofitel Chicago Magnificent Mile, The Notary Hotel, Cameo Beverly Hills

(5)    See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA

26

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

HOTEL REVENUE, NET INCOME (LOSS) & EBITDA FOR TRAILING TWELVE MONTHS

(dollars in thousands)

(unaudited)

Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable Actual Non-comparable Adjustments Comparable

2026 2026 2026 2026 2026 2026 2025 2025 2025 2025 2025 2025

2nd Quarter 2nd Quarter 2nd Quarter 1st Quarter 1st Quarter 1st Quarter 4th Quarter 4th Quarter 4th Quarter 3rd Quarter 3rd Quarter 3rd Quarter

Total hotel revenue $ 172,138  $ (2,728) $ 169,410  $ 211,626  $ (21,775) $ 189,851  $ 167,475  $ (14,169) $ 153,306  $ 144,585  $ (26,075) $ 118,510

Hotel net income (loss) $ 34,753  $ (14,670) $ 20,083  $ 44,233  $ (5,596) $ 38,637  $ (6,496) $ (40,173) $ (46,669) $ 33,765  $ (44,022) $ (10,257)

Hotel net income (loss) margin 20.19  % 11.85  % 20.90  % 20.35  % (3.88) % (30.44) % 23.35  % (8.65) %

Hotel EBITDA $ 47,952  $ 455  $ 48,407  $ 75,463  $ (8,940) $ 66,523  $ 39,640  $ (2,273) $ 37,367  $ 25,562  $ (8,343) $ 17,219

Hotel EBITDA margin 27.86  % 28.57  % 35.66  % 35.04  % 23.67  % 24.37  % 17.68  % 14.53  %

Hotel net income (loss) % of total TTM 32.7  % 1,119.4  % 41.6  % 2,153.7  % (6.1) % (2,601.4) % 31.8  % (571.7) %

EBITDA % of total TTM 25.4  % 28.5  % 40.0  % 39.2  % 21.0  % 22.0  % 13.6  % 10.3  %

JV interests in Hotel net income (loss) $ —  $ —  $ —  $ —  $ —  $ —  $ 10  $ (21) $ (11) $ (452) $ (297) $ (749)

JV interests in EBITDA $ —  $ —  $ —  $ —  $ —  $ —  $ 857  $ (18) $ 839  $ 937  $ (346) $ 591

Actual Non-comparable Adjustments Comparable

2026 2026 2026

TTM TTM TTM

Total hotel revenue $ 695,824  $ (64,747) $ 631,077

Hotel net income (loss) $ 106,255  $ (104,461) $ 1,794

Hotel net income (loss) margin 15.27  % 0.28  %

Hotel EBITDA $ 188,617  $ (19,101) $ 169,516

Hotel EBITDA margin 27.11  % 26.86  %

Hotel net income (loss) % of total TTM 100.0  % 100.0  %

EBITDA % of total TTM 100.0  % 100.0  %

JV interests in Hotel net income (loss) $ (442) $ (318) $ (760)

JV interests in EBITDA $ 1,794  $ (364) $ 1,430

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Total hotel revenue includes the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

27

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

TOTAL ENTERPRISE VALUE

June 30, 2026

(in thousands, except share price)

(unaudited)

June 30, 2026

Common stock shares outstanding 68,679

Partnership units outstanding (common stock equivalents) 4,592

Combined common stock shares and partnership units outstanding 73,271

Common stock price $ 2.16

Market capitalization $ 158,265

Series B cumulative convertible preferred stock $ 76,950

Series D cumulative preferred stock $ 40,000

Series E redeemable preferred stock $ 215,936

Series M redeemable preferred stock $ 32,803

Indebtedness $ 950,915

Net working capital (see below) $ (30,591)

Total enterprise value (TEV) $ 1,444,278

Cash and cash equivalents $ 97,670

Restricted cash $ 53,733

Accounts receivable, net $ 30,645

Inventory $ 4,397

Prepaid expenses $ 5,246

Due from third-party hotel managers, net $ 18,714

Total current assets $ 210,405

Accounts payable, net & accrued expenses $ 119,949

Redeemable preferred stock redemptions payable $ 54,760

Dividends and distributions payable $ 3,807

Due to affiliates, net $ 1,298

Total current liabilities $ 179,814

Net working capital * $ 30,591

The table does not include $5.4 million of indebtedness and approximately $0.5 million in cash related to the consolidation of a joint venture.

28

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

ANTICIPATED CAPITAL EXPENDITURES CALENDAR (a)

2026

1st Quarter 2nd Quarter 3rd Quarter 4th Quarter

Rooms Actual Actual Estimated Estimated

Sofitel Chicago Magnificent Mile 415  x

Total 0 0 0 1

(a)    Only hotels which have had or are expected to have significant capital expenditures that could result in displacement in 2026 are included in this table.

29

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

2026 2026 2025 2025 June 30, 2026

2nd Quarter 1st Quarter 4th Quarter 3rd Quarter TTM

Net income (loss) $ 34,753  $ 44,233  $ (6,496) $ 33,765  $ 106,255

Non-property adjustments (17,393) (46) 12,472  (40,584) (45,551)

Interest income (254) (240) (292) (400) (1,186)

Interest expense 6,668  7,103  7,587  7,693  29,051

Amortization of loan costs 379  390  623  529  1,921

Depreciation and amortization 21,433  22,579  22,659  23,164  89,835

Income tax expense (benefit) 1,132  797  1,442  (1) 3,370

Non-hotel EBITDA ownership expense 1,234  647  1,645  1,396  4,922

Hotel EBITDA including amounts attributable to noncontrolling interest 47,952  75,463  39,640  25,562  188,617

Non-comparable adjustments 455  (8,940) (2,273) (8,343) (19,101)

Comparable hotel EBITDA $ 48,407  $ 66,523  $ 37,367  $ 17,219  $ 169,516

30

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

Three Months Ended June 30, 2026

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines  Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total Corporate / Allocated Braemar Hotels & Resorts Inc.

Net income (loss) $ 1,633  $ —  $ 2,556  $ 1,131  $ 3,912  $ 1,012  $ 14,657  $ 3,910  $ (18) $ 6,677  $ (4,772) $ 31  $ 2,178  $ (1,899) $ 4,482  $ (737) $ 34,753  $ (27,811) $ 6,942

Non-property adjustments 2  —  —  —  —  —  (17,398) —  3  —  —  —  —  —  —  —  (17,393) 17,393  —

Interest income (48) —  (3) —  —  —  —  (33) —  (40) (3) —  (71) —  (15) (41) (254) 254  —

Interest expense 2,067  —  —  —  —  —  702  —  —  119  757  —  —  —  —  3,023  6,668  11,402  18,070

Amortization of loan cost 158  —  —  —  —  —  —  —  —  —  —  —  —  —  —  221  379  2,064  2,443

Depreciation and amortization 2,721  —  1,111  784  359  740  1,243  1,331  —  1,881  2,678  —  1,460  2,027  2,194  2,904  21,433  —  21,433

Income tax expense (benefit) 88  —  —  —  —  —  —  6  —  —  —  —  727  —  311  —  1,132  1,349  2,481

Non-hotel EBITDA ownership expense —  —  167  111  8  12  310  (1) 15  (280) 222  —  584  45  17  24  1,234  (1,234) —

Hotel EBITDA including amounts attributable to noncontrolling interest 6,621  —  3,831  2,026  4,279  1,764  (486) 5,213  —  8,357  (1,118) 31  4,878  173  6,989  5,394  47,952  3,417  51,369

Less: EBITDA adjustments attributable to consolidated noncontrolling interest —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Equity in earnings (loss) of unconsolidated entities —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Company's portion of EBITDA of OpenKey —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Hotel EBITDA attributable to the Company and OP unitholders $ 6,621  $ —  $ 3,831  $ 2,026  $ 4,279  $ 1,764  $ (486) $ 5,213  $ —  $ 8,357  $ (1,118) $ 31  $ 4,878  $ 173  $ 6,989  $ 5,394  $ 47,952  $ 3,417  $ 51,369

Non-comparable adjustments —  —  —  —  —  —  486  —  —  —  —  (31) —  —  —  —  455

Comparable hotel EBITDA $ 6,621  $ —  $ 3,831  $ 2,026  $ 4,279  $ 1,764  $ —  $ 5,213  $ —  $ 8,357  $ (1,118) $ —  $ 4,878  $ 173  $ 6,989  $ 5,394  $ 48,407

RESORT PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ —  $ —  $ —  $ 2,026  $ 4,279  $ 1,764  $ (486) $ —  $ —  $ 8,357  $ (1,118) $ —  $ 4,878  $ —  $ 6,989  $ 5,394  $ 32,083

Non-comparable adjustments —  —  —  —  —  —  486  —  —  —  —  —  —  —  —  —  486

Comparable hotel EBITDA $ —  $ —  $ —  $ 2,026  $ 4,279  $ 1,764  $ —  $ —  $ —  $ 8,357  $ (1,118) $ —  $ 4,878  $ —  $ 6,989  $ 5,394  $ 32,569

URBAN PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 6,621  $ —  $ 3,831  $ —  $ —  $ —  $ —  $ 5,213  $ —  $ —  $ —  $ 31  $ —  $ 173  $ —  $ —  $ 15,869

Non-comparable adjustments —  —  —  —  —  —  —  —  —  —  —  (31) —  —  —  —  (31)

Comparable hotel EBITDA $ 6,621  $ —  $ 3,831  $ —  $ —  $ —  $ —  $ 5,213  $ —  $ —  $ —  $ —  $ —  $ 173  $ —  $ —  $ 15,838

31

Exhibit 1

COMPARABLE HOTEL EBITDA BY LOAN POOL

(in thousands)

(unaudited)

Three Months Ended June 30, 2026

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines  Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total

Aareal (Capital Hilton) $ 6,621  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 6,621

JPMorgan Chase (see footnote 3) —  —  3,831  —  —  —  —  5,213  —  —  —  —  —  —  6,989  —  16,033

BAML (see footnote 4) —  —  —  2,026  4,279  1,764  —  —  —  8,357  —  —  4,878  —  —  —  21,304

Credit Agricole (Park Hyatt Beaver Creek Resort & Spa) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

BAML (The Ritz-Carlton Lake Tahoe) —  —  —  —  —  —  —  —  —  —  (1,118) —  —  —  —  —  (1,118)

Aareal (Four Seasons Resort Scottsdale) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  5,394  5,394

Unencumbered (Cameo Beverly Hills) —  —  —  —  —  —  —  —  —  —  —  —  —  173  —  —  173

Total $ 6,621  $ —  $ 3,831  $ 2,026  $ 4,279  $ 1,764  $ —  $ 5,213  $ —  $ 8,357  $ (1,118) $ —  $ 4,878  $ 173  $ 6,989  $ 5,394  $ 48,407

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    This mortgage loan is secured by The Ritz-Carlton Reserve Dorado Beach, Sofitel Chicago Magnificent Mile and The Notary Hotel.

(4)    This mortgage loan is secured by The Ritz-Carlton St. Thomas, Pier House Resort & Spa, Bardessono Hotel & Spa, Hotel Yountville and The Ritz-Carlton Sarasota. On July 14, 2026, this mortgage loan was paid down $232.8 million in conjunction with the sales of Bardessono Hotel & Spa, Hotel Yountville, and The Ritz-Carlton Sarasota.

32

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

Three Months Ended March 31, 2026

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total Corporate / Allocated Braemar Hotels & Resorts Inc.

Net income (loss) $ (1,225) $ —  $ 275  $ (569) $ 6,051  $ (1,106) $ 5,593  $ 214  $ 3  $ 9,791  $ 2,019  $ —  $ 9,562  $ (3,054) $ 10,743  $ 5,936  $ 44,233  $ (26,199) $ 18,034

Non-property adjustments (43) —  —  —  —  —  —  —  (3) —  —  —  —  —  —  —  (46) 46  —

Interest income (42) —  (1) —  —  —  —  (30) —  (45) (2) —  (70) —  (13) (37) (240) 240  —

Interest expense 2,055  —  —  —  —  —  1,154  —  —  135  752  —  —  —  —  3,007  7,103  11,683  18,786

Amortization of loan cost 154  —  —  —  —  —  —  —  —  —  20  —  —  —  —  216  390  2,019  2,409

Depreciation and amortization 2,759  —  1,094  787  376  764  2,190  1,404  —  2,143  2,716  —  1,448  1,863  2,154  2,881  22,579  —  22,579

Income tax expense (benefit) —  —  —  —  —  —  —  4  —  —  —  —  214  —  579  —  797  620  1,417

Non-hotel EBITDA ownership expense 1  —  8  117  6  19  3  1  —  (15) 274  —  4  219  10  —  647  (647) —

Hotel EBITDA including amounts attributable to noncontrolling interest 3,659  —  1,376  335  6,433  (323) 8,940  1,593  —  12,009  5,779  —  11,158  (972) 13,473  12,003  75,463  (12,238) 63,225

Less: EBITDA adjustments attributable to consolidated noncontrolling interest —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Equity in earnings (loss) of unconsolidated entities —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  31  31

Company's portion of EBITDA of OpenKey —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Hotel EBITDA attributable to the Company and OP unitholders $ 3,659  $ —  $ 1,376  $ 335  $ 6,433  $ (323) $ 8,940  $ 1,593  $ —  $ 12,009  $ 5,779  $ —  $ 11,158  $ (972) $ 13,473  $ 12,003  $ 75,463  $ (12,207) $ 63,256

Non-comparable adjustments —  —  —  —  —  —  (8,940) —  —  —  —  —  —  —  —  —  (8,940)

Comparable hotel EBITDA $ 3,659  $ —  $ 1,376  $ 335  $ 6,433  $ (323) $ —  $ 1,593  $ —  $ 12,009  $ 5,779  $ —  $ 11,158  $ (972) $ 13,473  $ 12,003  $ 66,523

RESORT PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ —  $ —  $ —  $ 335  $ 6,433  $ (323) $ 8,940  $ —  $ —  $ 12,009  $ 5,779  $ —  $ 11,158  $ —  $ 13,473  $ 12,003  $ 69,807

Non-comparable adjustments —  —  —  —  —  —  (8,940) —  —  —  —  —  —  —  —  —  (8,940)

Comparable hotel EBITDA $ —  $ —  $ —  $ 335  $ 6,433  $ (323) $ —  $ —  $ —  $ 12,009  $ 5,779  $ —  $ 11,158  $ —  $ 13,473  $ 12,003  $ 60,867

URBAN PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 3,659  $ —  $ 1,376  $ —  $ —  $ —  $ —  $ 1,593  $ —  $ —  $ —  $ —  $ —  $ (972) $ —  $ —  $ 5,656

Non-comparable adjustments —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Comparable hotel EBITDA $ 3,659  $ —  $ 1,376  $ —  $ —  $ —  $ —  $ 1,593  $ —  $ —  $ —  $ —  $ —  $ (972) $ —  $ —  $ 5,656

33

Exhibit 1

COMPARABLE HOTEL EBITDA BY LOAN POOL

(in thousands)

(unaudited)

Three Months Ended March 31, 2026

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total

Aareal (Capital Hilton) $ 3,659  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 3,659

JPMorgan Chase (see footnote 3) —  —  1,376  —  —  —  —  1,593  —  —  —  —  —  —  13,473  —  16,442

BAML (see footnote 4) —  —  —  335  6,433  (323) —  —  —  12,009  —  —  11,158  —  —  —  29,612

Credit Agricole (Park Hyatt Beaver Creek Resort & Spa) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

BAML (The Ritz-Carlton Lake Tahoe) —  —  —  —  —  —  —  —  —  —  5,779  —  —  —  —  —  5,779

Aareal (Four Seasons Resort Scottsdale) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  12,003  12,003

Unencumbered (Cameo Beverly Hills) —  —  —  —  —  —  —  —  —  —  —  —  —  (972) —  —  (972)

Total $ 3,659  $ —  $ 1,376  $ 335  $ 6,433  $ (323) $ —  $ 1,593  $ —  $ 12,009  $ 5,779  $ —  $ 11,158  $ (972) $ 13,473  $ 12,003  $ 66,523

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    This mortgage loan is secured by The Ritz-Carlton Reserve Dorado Beach, Sofitel Chicago Magnificent Mile and The Notary Hotel.

(4)    This mortgage loan is secured by The Ritz-Carlton St. Thomas, Pier House Resort & Spa, Bardessono Hotel & Spa, Hotel Yountville and The Ritz-Carlton Sarasota. On July 14, 2026, this mortgage loan was paid down $232.8 million in conjunction with the sales of Bardessono Hotel & Spa, Hotel Yountville, and The Ritz-Carlton Sarasota.

34

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

Three Months Ended December 31, 2025

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total Corporate / Allocated Braemar Hotels & Resorts Inc.

Net income (loss) $ (1,890) $ 40  $ (30,388) $ (8,458) $ 3,286  $ (15,353) $ (2,734) $ 1,946  $ 42,776  $ 3,511  $ (5,040) $ 91  $ 2,542  $ (3,635) $ 3,299  $ 3,511  $ (6,496) $ (30,468) $ (36,964)

Non-property adjustments 3  —  30,256  8,672  —  15,564  —  —  (41,730) (129) (67) (97) —  —  —  —  12,472  (12,472) —

Interest income (44) (14) (3) —  —  —  —  (31) (25) (39) (3) —  (77) —  (10) (46) (292) 292  —

Interest expense 2,191  —  —  —  —  —  1,237  —  —  135  804  —  —  —  —  3,220  7,587  12,943  20,530

Amortization of loan cost 150  —  —  —  —  —  —  —  —  —  58  —  —  —  —  415  623  2,010  2,633

Depreciation and amortization 2,805  —  1,084  766  379  721  2,165  1,391  509  2,171  2,772  —  1,448  1,447  2,130  2,871  22,659  —  22,659

Income tax expense (benefit) 8  —  —  —  —  —  —  63  —  —  —  —  (244) —  1,615  —  1,442  63  1,505

Non-hotel EBITDA ownership expense 9  48  57  154  20  33  (26) 21  27  477  727  6  30  36  34  (8) 1,645  (1,645) —

Hotel EBITDA including amounts attributable to noncontrolling interest 3,232  74  1,006  1,134  3,685  965  642  3,390  1,557  6,126  (749) —  3,699  (2,152) 7,068  9,963  39,640  (29,277) 10,363

Less: EBITDA adjustments attributable to consolidated noncontrolling interest (839) (18) —  —  —  —  —  —  —  —  —  —  —  —  —  —  (857) 857  —

Equity in earnings (loss) of unconsolidated entities —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  56  56

Company's portion of EBITDA of OpenKey —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Hotel EBITDA attributable to the Company and OP unitholders $ 2,393  $ 56  $ 1,006  $ 1,134  $ 3,685  $ 965  $ 642  $ 3,390  $ 1,557  $ 6,126  $ (749) $ —  $ 3,699  $ (2,152) $ 7,068  $ 9,963  $ 38,783  $ (28,364) $ 10,419

Non-comparable adjustments —  (74) —  —  —  —  (642) —  (1,557) —  —  —  —  —  —  —  (2,273)

Comparable hotel EBITDA $ 3,232  $ —  $ 1,006  $ 1,134  $ 3,685  $ 965  $ —  $ 3,390  $ —  $ 6,126  $ (749) $ —  $ 3,699  $ (2,152) $ 7,068  $ 9,963  $ 37,367

RESORT PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ —  $ 74  $ —  $ 1,134  $ 3,685  $ 965  $ 642  $ —  $ —  $ 6,126  $ (749) $ —  $ 3,699  $ —  $ 7,068  $ 9,963  $ 32,607

Non-comparable adjustments —  (74) —  —  —  —  (642) —  —  —  —  —  —  —  —  —  (716)

Comparable hotel EBITDA $ —  $ —  $ —  $ 1,134  $ 3,685  $ 965  $ —  $ —  $ —  $ 6,126  $ (749) $ —  $ 3,699  $ —  $ 7,068  $ 9,963  $ 31,891

URBAN PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 3,232  $ —  $ 1,006  $ —  $ —  $ —  $ —  $ 3,390  $ 1,557  $ —  $ —  $ —  $ —  $ (2,152) $ —  $ —  $ 7,033

Non-comparable adjustments —  —  —  —  —  —  —  —  (1,557) —  —  —  —  —  —  —  (1,557)

Comparable hotel EBITDA $ 3,232  $ —  $ 1,006  $ —  $ —  $ —  $ —  $ 3,390  $ —  $ —  $ —  $ —  $ —  $ (2,152) $ —  $ —  $ 5,476

35

Exhibit 1

COMPARABLE HOTEL EBITDA BY LOAN POOL

(in thousands)

(unaudited)

Three Months Ended December 31, 2025

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total

Aareal (Capital Hilton) $ 3,232  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 3,232

JPMorgan Chase (see footnote 3) —  —  1,006  —  —  —  —  3,390  —  —  —  —  —  —  7,068  —  11,464

BAML (see footnote 4) —  —  —  1,134  3,685  965  —  —  —  6,126  —  —  3,699  —  —  —  15,609

Credit Agricole (Park Hyatt Beaver Creek Resort & Spa) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

BAML (The Ritz-Carlton Lake Tahoe) —  —  —  —  —  —  —  —  —  —  (749) —  —  —  —  —  (749)

Aareal (Four Seasons Resort Scottsdale) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  9,963  9,963

Unencumbered (Cameo Beverly Hills) —  —  —  —  —  —  —  —  —  —  —  —  —  (2,152) —  —  (2,152)

Total $ 3,232  $ —  $ 1,006  $ 1,134  $ 3,685  $ 965  $ —  $ 3,390  $ —  $ 6,126  $ (749) $ —  $ 3,699  $ (2,152) $ 7,068  $ 9,963  $ 37,367

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    This mortgage loan is secured by The Ritz-Carlton Reserve Dorado Beach, Sofitel Chicago Magnificent Mile and The Notary Hotel.

(4)    This mortgage loan is secured by The Ritz-Carlton St. Thomas, Pier House Resort & Spa, Bardessono Hotel & Spa, Hotel Yountville and The Ritz-Carlton Sarasota. On July 14, 2026, this mortgage loan was paid down $232.8 million in conjunction with the sales of Bardessono Hotel & Spa, Hotel Yountville, and The Ritz-Carlton Sarasota.

36

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

Three Months Ended September 30, 2025

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total Corporate / Allocated Braemar Hotels & Resorts Inc.

Net income (loss) $ (2,996) $ 1,190  $ 1,512  $ 1,167  $ 1,140  $ 537  $ (1,134) $ 896  $ 853  $ (1,211) $ (48) $ 43,113  $ (1,731) $ (2,251) $ (1,650) $ (5,622) $ 33,765  $ (29,042) $ 4,723

Non-property adjustments 22  73  —  —  —  —  —  —  —  —  —  (41,043) —  —  —  364  (40,584) 40,584  —

Interest income (52) (1) (24) —  —  —  —  (34) (75) (39) (3) (11) (96) —  (10) (55) (400) 400  —

Interest expense 2,282  —  —  —  —  —  1,295  —  —  135  840  8  —  —  —  3,133  7,693  14,769  22,462

Amortization of loan cost 147  —  —  —  35  —  —  —  —  —  38  —  —  —  —  309  529  2,197  2,726

Depreciation and amortization 2,819  —  1,095  766  401  656  1,859  1,380  1,372  2,308  2,487  672  1,384  1,106  2,069  2,790  23,164  —  23,164

Income tax expense (benefit) 73  —  —  —  —  —  —  5  —  —  —  —  (19) —  (60) —  (1) (647) (648)

Non-hotel EBITDA ownership expense 68  124  123  125  10  12  22  1  6  480  327  20  4  38  (1) 37  1,396  (1,396) —

Hotel EBITDA including amounts attributable to noncontrolling interest 2,363  1,386  2,706  2,058  1,586  1,205  2,042  2,248  2,156  1,673  3,641  2,759  (458) (1,107) 348  956  25,562  26,865  52,427

Less: EBITDA adjustments attributable to consolidated noncontrolling interest (590) (347) —  —  —  —  —  —  —  —  —  —  —  —  —  —  (937) 937  —

Equity in earnings (loss) of unconsolidated entities —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Company's portion of EBITDA of OpenKey —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Hotel EBITDA attributable to the Company and OP unitholders $ 1,773  $ 1,039  $ 2,706  $ 2,058  $ 1,586  $ 1,205  $ 2,042  $ 2,248  $ 2,156  $ 1,673  $ 3,641  $ 2,759  $ (458) $ (1,107) $ 348  $ 956  $ 24,625  $ 27,802  $ 52,427

Non-comparable adjustments —  (1,386) —  —  —  —  (2,042) —  (2,156) —  —  (2,759) —  —  —  —  (8,343)

Comparable hotel EBITDA $ 2,363  $ —  $ 2,706  $ 2,058  $ 1,586  $ 1,205  $ —  $ 2,248  $ —  $ 1,673  $ 3,641  $ —  $ (458) $ (1,107) $ 348  $ 956  $ 17,219

RESORT PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ —  $ 1,386  $ —  $ 2,058  $ 1,586  $ 1,205  $ 2,042  $ —  $ —  $ 1,673  $ 3,641  $ —  $ (458) $ —  $ 348  $ 956  $ 14,437

Non-comparable adjustments —  (1,386) —  —  —  —  (2,042) —  —  —  —  —  —  —  —  —  (3,428)

Comparable hotel EBITDA $ —  $ —  $ —  $ 2,058  $ 1,586  $ 1,205  $ —  $ —  $ —  $ 1,673  $ 3,641  $ —  $ (458) $ —  $ 348  $ 956  $ 11,009

URBAN PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 2,363  $ —  $ 2,706  $ —  $ —  $ —  $ —  $ 2,248  $ 2,156  $ —  $ —  $ 2,759  $ —  $ (1,107) $ —  $ —  $ 11,125

Non-comparable adjustments —  —  —  —  —  —  —  —  (2,156) —  —  (2,759) —  —  —  —  (4,915)

Comparable hotel EBITDA $ 2,363  $ —  $ 2,706  $ —  $ —  $ —  $ —  $ 2,248  $ —  $ —  $ —  $ —  $ —  $ (1,107) $ —  $ —  $ 6,210

37

Exhibit 1

COMPARABLE HOTEL EBITDA BY LOAN POOL

(in thousands)

(unaudited)

Three Months Ended September 30, 2025

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total

Aareal (Capital Hilton) $ 2,363  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 2,363

JPMorgan Chase (see footnote 3) —  —  2,706  —  —  —  —  2,248  —  —  —  —  —  —  348  —  5,302

BAML (see footnote 4) —  —  —  2,058  1,586  1,205  —  —  —  1,673  —  —  (458) —  —  —  6,064

Credit Agricole (Park Hyatt Beaver Creek Resort & Spa) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

BAML (The Ritz-Carlton Lake Tahoe) —  —  —  —  —  —  —  —  —  —  3,641  —  —  —  —  —  3,641

Aareal (Four Seasons Resort Scottsdale) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  956  956

Unencumbered (Cameo Beverly Hills) —  —  —  —  —  —  —  —  —  —  —  —  —  (1,107) —  —  (1,107)

Total $ 2,363  $ —  $ 2,706  $ 2,058  $ 1,586  $ 1,205  $ —  $ 2,248  $ —  $ 1,673  $ 3,641  $ —  $ (458) $ (1,107) $ 348  $ 956  $ 17,219

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    This mortgage loan is secured by The Ritz-Carlton Reserve Dorado Beach, Sofitel Chicago Magnificent Mile and The Notary Hotel.

(4)    This mortgage loan is secured by The Ritz-Carlton St. Thomas, Pier House Resort & Spa, Bardessono Hotel & Spa, Hotel Yountville and The Ritz-Carlton Sarasota. On July 14, 2026, this mortgage loan was paid down $232.8 million in conjunction with the sales of Bardessono Hotel & Spa, Hotel Yountville, and The Ritz-Carlton Sarasota.

38

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

Three Months Ended June 30, 2025

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach Four Seasons Scottsdale Resort Hotel Total Corporate / Allocated Braemar Hotels & Resorts Inc.

Net income (loss) $ 418  $ (18) $ 3,772  $ 886  $ 2,921  $ 733  $ (4,702) $ 2,803  $ 1,022  $ 4,621  $ (3,021) $ 3,038  $ 3,115  $ (1,161) $ 1,460  $ 167  $ 16,054  $ (22,895) $ (6,841)

Non-property adjustments (23) —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  (23) 23  —

Interest income (37) (5) (2) —  —  —  —  (30) (71) (42) (5) (30) (96) —  (9) (54) (381) 381  —

Interest expense 2,257  —  —  —  —  —  1,281  —  —  135  831  20  —  —  —  2,857  7,381  15,293  22,674

Amortization of loan cost 143  —  —  —  34  —  —  —  —  —  31  —  —  —  —  253  461  2,226  2,687

Depreciation and amortization 2,835  —  1,106  734  401  596  1,588  1,339  1,547  2,023  2,562  1,715  1,359  833  2,004  2,718  23,360  —  23,360

Income tax expense (benefit) (47) —  —  —  —  —  —  6  —  —  —  —  (231) —  62  —  (210) (135) (345)

Non-hotel EBITDA ownership expense 530  11  37  108  15  —  2  21  3  24  266  (2) 2  105  27  2  1,151  (1,151) —

Hotel EBITDA including amounts attributable to noncontrolling interest 6,076  (12) 4,913  1,728  3,371  1,329  (1,831) 4,139  2,501  6,761  664  4,741  4,149  (223) 3,544  5,943  47,793  (6,258) 41,535

Less: EBITDA adjustments attributable to consolidated noncontrolling interest (1,520) 4  —  —  —  —  —  —  —  —  —  —  —  —  —  —  (1,516) 1,516  —

Equity in earnings (loss) of unconsolidated entities —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Company's portion of EBITDA of OpenKey —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Hotel EBITDA attributable to the Company and OP unitholders $ 4,556  $ (8) $ 4,913  $ 1,728  $ 3,371  $ 1,329  $ (1,831) $ 4,139  $ 2,501  $ 6,761  $ 664  $ 4,741  $ 4,149  $ (223) $ 3,544  $ 5,943  $ 46,277  $ (4,742) $ 41,535

Non-comparable adjustments —  12  —  —  —  —  1,831  —  (2,501) —  —  (4,741) —  —  —  —  (5,399)

Comparable hotel EBITDA $ 6,076  $ —  $ 4,913  $ 1,728  $ 3,371  $ 1,329  $ —  $ 4,139  $ —  $ 6,761  $ 664  $ —  $ 4,149  $ (223) $ 3,544  $ 5,943  $ 42,394

RESORT PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ —  $ (12) $ —  $ 1,728  $ 3,371  $ 1,329  $ (1,831) $ —  $ —  $ 6,761  $ 664  $ —  $ 4,149  $ —  $ 3,544  $ 5,943  $ 25,646

Non-comparable adjustments —  12  —  —  —  —  1,831  —  —  —  —  —  —  —  —  —  1,843

Comparable hotel EBITDA $ —  $ —  $ —  $ 1,728  $ 3,371  $ 1,329  $ —  $ —  $ —  $ 6,761  $ 664  $ —  $ 4,149  $ —  $ 3,544  $ 5,943  $ 27,489

URBAN PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 6,076  $ —  $ 4,913  $ —  $ —  $ —  $ —  $ 4,139  $ 2,501  $ —  $ —  $ 4,741  $ —  $ (223) $ —  $ —  $ 22,147

Non-comparable adjustments —  —  —  —  —  —  —  —  (2,501) —  —  (4,741) —  —  —  —  (7,242)

Comparable hotel EBITDA $ 6,076  $ —  $ 4,913  $ —  $ —  $ —  $ —  $ 4,139  $ —  $ —  $ —  $ —  $ —  $ (223) $ —  $ —  $ 14,905

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

39

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

Six Months Ended June 30, 2026

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach

Four Seasons Scottsdale Resort

Hotel Total Corporate / Allocated Braemar Hotels & Resorts Inc.

Net income (loss) $ 408  $ —  $ 2,831  $ 562  $ 9,963  $ (94) $ 20,250  $ 4,124  $ (15) $ 16,468  $ (2,753) $ 31  $ 11,740  $ (4,953) $ 15,225  $ 5,199  $ 78,986  $ (54,010) $ 24,976

Non-property adjustments (41) —  —  —  —  —  (17,398) —  —  —  —  —  —  —  —  —  (17,439) 17,439  —

Interest income (90) —  (4) —  —  —  —  (63) —  (85) (5) —  (141) —  (28) (78) (494) 494  —

Interest expense 4,122  —  —  —  —  —  1,856  —  —  254  1,509  —  —  —  —  6,030  13,771  23,085  36,856

Amortization of loan cost 312  —  —  —  —  —  —  —  —  —  20  —  —  —  —  437  769  4,083  4,852

Depreciation and amortization 5,480  —  2,205  1,571  735  1,504  3,433  2,735  —  4,024  5,394  —  2,908  3,890  4,348  5,785  44,012  —  44,012

Income tax expense (benefit) 88  —  —  —  —  —  —  10  —  —  —  —  941  —  890  —  1,929  1,969  3,898

Non-hotel EBITDA ownership expense 1  —  175  228  14  31  313  —  15  (295) 496  —  588  264  27  24  1,881  (1,881) —

Hotel EBITDA including amounts attributable to noncontrolling interest 10,280  —  5,207  2,361  10,712  1,441  8,454  6,806  —  20,366  4,661  31  16,036  (799) 20,462  17,397  123,415  (8,821) 114,594

Less: EBITDA adjustments attributable to consolidated noncontrolling interest —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Equity in earnings (loss) of unconsolidated entities —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  31  31

Company's portion of EBITDA of OpenKey —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Hotel EBITDA attributable to the Company and OP unitholders $ 10,280  $ —  $ 5,207  $ 2,361  $ 10,712  $ 1,441  $ 8,454  $ 6,806  $ —  $ 20,366  $ 4,661  $ 31  $ 16,036  $ (799) $ 20,462  $ 17,397  $ 123,415  $ (8,790) $ 114,625

Non-comparable adjustments —  —  —  —  —  —  (8,454) —  —  —  —  (31) —  —  —  —  (8,485)

Comparable hotel EBITDA $ 10,280  $ —  $ 5,207  $ 2,361  $ 10,712  $ 1,441  $ —  $ 6,806  $ —  $ 20,366  $ 4,661  $ —  $ 16,036  $ (799) $ 20,462  $ 17,397  $ 114,930

ALL HOTELS NOT UNDER RENOVATION:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 10,280  $ —  $ 5,207  $ 2,361  $ 10,712  $ 1,441  $ 8,454  $ 6,806  $ —  $ 20,366  $ 4,661  $ 31  $ 16,036  $ (799) $ 20,462  $ 17,397  $ 123,415

Non-comparable adjustments —  —  —  —  —  —  (8,454) —  —  —  —  (31) —  —  —  —  (8,485)

Comparable hotel EBITDA $ 10,280  $ —  $ 5,207  $ 2,361  $ 10,712  $ 1,441  $ —  $ 6,806  $ —  $ 20,366  $ 4,661  $ —  $ 16,036  $ (799) $ 20,462  $ 17,397  $ 114,930

RESORT PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ —  $ —  $ —  $ 2,361  $ 10,712  $ 1,441  $ 8,454  $ —  $ —  $ 20,366  $ 4,661  $ —  $ 16,036  $ —  $ 20,462  $ 17,397  $ 101,890

Non-comparable adjustments —  —  —  —  —  —  (8,454) —  —  —  —  —  —  —  —  —  (8,454)

Comparable hotel EBITDA $ —  $ —  $ —  $ 2,361  $ 10,712  $ 1,441  $ —  $ —  $ —  $ 20,366  $ 4,661  $ —  $ 16,036  $ —  $ 20,462  $ 17,397  $ 93,436

URBAN PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 10,280  $ —  $ 5,207  $ —  $ —  $ —  $ —  $ 6,806  $ —  $ —  $ —  $ 31  $ —  $ (799) $ —  $ —  $ 21,525

Non-comparable adjustments —  —  —  —  —  —  —  —  —  —  —  (31) —  —  —  —  (31)

Comparable hotel EBITDA $ 10,280  $ —  $ 5,207  $ —  $ —  $ —  $ —  $ 6,806  $ —  $ —  $ —  $ —  $ —  $ (799) $ —  $ —  $ 21,494

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    Excluded hotels under renovation:

None

40

Exhibit 1

BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

Six Months Ended June 30, 2025

Capital Hilton Washington D.C. Hilton La Jolla Torrey Pines Sofitel Chicago Magnificent Mile Bardessono Hotel and Spa Pier House Resort & Spa Hotel Yountville Park Hyatt Beaver Creek Resort & Spa The Notary Hotel The Clancy The Ritz-Carlton Sarasota The Ritz-Carlton Lake Tahoe Marriott Seattle Waterfront The Ritz-Carlton St. Thomas Cameo Beverly Hills The Ritz-Carlton Reserve Dorado Beach

Four Seasons Scottsdale Resort

Hotel Total Corporate / Allocated Braemar Hotels & Resorts Inc.

Net income (loss) $ 164  $ (114) $ 215  $ (269) $ 8,043  $ (279) $ 2,385  $ 3,213  $ 2,462  $ 13,323  $ (1,763) $ 2,674  $ 11,014  $ (2,538) $ 8,678  $ 5,603  $ 52,811  $ (48,980) $ 3,831

Non-property adjustments (20) —  —  —  —  —  —  —  —  —  —  —  —  —  866  —  846  (846) —

Interest income (73) (9) (3) —  —  —  —  (57) (135) (70) (12) (57) (192) —  (17) (104) (729) 729  —

Interest expense 4,490  —  —  —  —  —  2,548  —  —  286  1,687  40  —  —  1,031  5,684  15,766  29,603  45,369

Amortization of loan cost 283  —  —  —  68  —  —  —  —  —  62  —  —  —  135  501  1,049  3,770  4,819

Depreciation and amortization 5,863  —  2,223  1,472  808  1,163  3,104  2,629  3,193  4,001  5,129  3,447  2,747  1,567  3,998  5,411  46,755  —  46,755

Income tax expense (benefit) 50  —  —  —  —  —  —  11  —  —  —  —  (112) —  367  —  316  806  1,122

Non-hotel EBITDA ownership expense 510  53  73  306  38  2  39  49  5  (226) 553  10  5  266  31  6  1,720  (1,720) —

Hotel EBITDA including amounts attributable to noncontrolling interest 11,267  (70) 2,508  1,509  8,957  886  8,076  5,845  5,525  17,314  5,656  6,114  13,462  (705) 15,089  17,101  118,534  (16,638) 101,896

Less: EBITDA adjustments attributable to consolidated noncontrolling interest (2,818) 18  —  —  —  —  —  —  —  —  —  —  —  —  —  —  (2,800) 2,800  —

Equity in earnings (loss) of unconsolidated entities —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Company's portion of EBITDA of OpenKey —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —  —

Hotel EBITDA attributable to the Company and OP unitholders $ 8,449  $ (52) $ 2,508  $ 1,509  $ 8,957  $ 886  $ 8,076  $ 5,845  $ 5,525  $ 17,314  $ 5,656  $ 6,114  $ 13,462  $ (705) $ 15,089  $ 17,101  $ 115,734  $ (13,838) $ 101,896

Non-comparable adjustments —  70  —  —  —  —  (8,076) —  (5,525) —  —  (6,114) —  —  —  —  (19,645)

Comparable hotel EBITDA $ 11,267  $ —  $ 2,508  $ 1,509  $ 8,957  $ 886  $ —  $ 5,845  $ —  $ 17,314  $ 5,656  $ —  $ 13,462  $ (705) $ 15,089  $ 17,101  $ 98,889

ALL HOTELS NOT UNDER RENOVATION:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 11,267  $ (70) $ 2,508  $ 1,509  $ 8,957  $ 886  $ 8,076  $ 5,845  $ 5,525  $ 17,314  $ 5,656  $ 6,114  $ 13,462  $ (705) $ 15,089  $ 17,101  $ 118,534

Non-comparable adjustments —  70  —  —  —  —  (8,076) —  (5,525) —  —  (6,114) —  —  —  —  (19,645)

Comparable hotel EBITDA $ 11,267  $ —  $ 2,508  $ 1,509  $ 8,957  $ 886  $ —  $ 5,845  $ —  $ 17,314  $ 5,656  $ —  $ 13,462  $ (705) $ 15,089  $ 17,101  $ 98,889

RESORT PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ —  $ (70) $ —  $ 1,509  $ 8,957  $ 886  $ 8,076  $ —  $ —  $ 17,314  $ 5,656  $ —  $ 13,462  $ —  $ 15,089  $ 17,101  $ 87,980

Non-comparable adjustments —  70  —  —  —  —  (8,076) —  —  —  —  —  —  —  —  —  (8,006)

Comparable hotel EBITDA $ —  $ —  $ —  $ 1,509  $ 8,957  $ 886  $ —  $ —  $ —  $ 17,314  $ 5,656  $ —  $ 13,462  $ —  $ 15,089  $ 17,101  $ 79,974

URBAN PROPERTIES:

Hotel EBITDA including amounts attributable to noncontrolling interest $ 11,267  $ —  $ 2,508  $ —  $ —  $ —  $ —  $ 5,845  $ 5,525  $ —  $ —  $ 6,114  $ —  $ (705) $ —  $ —  $ 30,554

Non-comparable adjustments —  —  —  —  —  —  —  —  (5,525) —  —  (6,114) —  —  —  —  (11,639)

Comparable hotel EBITDA $ 11,267  $ —  $ 2,508  $ —  $ —  $ —  $ —  $ 5,845  $ —  $ —  $ —  $ —  $ —  $ (705) $ —  $ —  $ 18,915

NOTES:

(1)    The above comparable information assumes the 12 hotel properties owned and included in the Company's operations at June 30, 2026, were owned as of the beginning of each of the periods presented.

(2)    Rooms revenue, RevPAR, occupancy and ADR include the full results reported to us by our hotel managers for residences that we do not own but that are managed in connection with The Ritz-Carlton Lake Tahoe and The Ritz-Carlton Reserve Dorado Beach hotels.

(3)    Excluded hotels under renovation:

None

41

GRAPHIC

GRAPHIC

Filename: braemara59a.jpg · Sequence: 7

Binary file (113166 bytes)

Download braemara59a.jpg

XML — IDEA: XBRL DOCUMENT

XML

Filename: R1.htm · Sequence: 9

v3.26.1

Cover Page Cover Page

Aug. 05, 2026

Entity Information [Line Items]

Document Type

8-K

Document Period End Date

Aug. 05, 2026

Entity Registrant Name

BRAEMAR HOTELS & RESORTS INC.

Entity Incorporation, State or Country Code

MD

Entity File Number

001-35972

Entity Tax Identification Number

46-2488594

Entity Address, Address Line One

14185 Dallas Parkway

Entity Address, Address Line Two

Suite 1200

Entity Address, City or Town

Dallas

Entity Address, State or Province

TX

Entity Address, Postal Zip Code

75254

City Area Code

972

Local Phone Number

490-9600

Written Communications

false

Soliciting Material

false

Pre-commencement Tender Offer

false

Pre-commencement Issuer Tender Offer

false

Entity Emerging Growth Company

false

Entity Central Index Key

0001574085

Amendment Flag

false

Common Stock

Entity Information [Line Items]

Title of 12(b) Security

Common Stock

Trading Symbol

BHR

Security Exchange Name

NYSE

Series B Preferred Stock

Entity Information [Line Items]

Title of 12(b) Security

Preferred Stock, Series B

Trading Symbol

BHR-PB

Security Exchange Name

NYSE

Series D Preferred Stock

Entity Information [Line Items]

Title of 12(b) Security

Preferred Stock, Series D

Trading Symbol

BHR-PD

Security Exchange Name

NYSE

X

- Definition

Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.

+ References

No definition available.

+ Details

Name:

dei_AmendmentFlag

Namespace Prefix:

dei_

Data Type:

xbrli:booleanItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Area code of city

+ References

No definition available.

+ Details

Name:

dei_CityAreaCode

Namespace Prefix:

dei_

Data Type:

xbrli:normalizedStringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.

+ References

No definition available.

+ Details

Name:

dei_DocumentPeriodEndDate

Namespace Prefix:

dei_

Data Type:

xbrli:dateItemType

Balance Type:

na

Period Type:

duration

X

- Definition

The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.

+ References

No definition available.

+ Details

Name:

dei_DocumentType

Namespace Prefix:

dei_

Data Type:

dei:submissionTypeItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Address Line 1 such as Attn, Building Name, Street Name

+ References

No definition available.

+ Details

Name:

dei_EntityAddressAddressLine1

Namespace Prefix:

dei_

Data Type:

xbrli:normalizedStringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Address Line 2 such as Street or Suite number

+ References

No definition available.

+ Details

Name:

dei_EntityAddressAddressLine2

Namespace Prefix:

dei_

Data Type:

xbrli:normalizedStringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Name of the City or Town

+ References

No definition available.

+ Details

Name:

dei_EntityAddressCityOrTown

Namespace Prefix:

dei_

Data Type:

xbrli:normalizedStringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Code for the postal or zip code

+ References

No definition available.

+ Details

Name:

dei_EntityAddressPostalZipCode

Namespace Prefix:

dei_

Data Type:

xbrli:normalizedStringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Name of the state or province.

+ References

No definition available.

+ Details

Name:

dei_EntityAddressStateOrProvince

Namespace Prefix:

dei_

Data Type:

dei:stateOrProvinceItemType

Balance Type:

na

Period Type:

duration

X

- Definition

A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 12

-Subsection b-2

+ Details

Name:

dei_EntityCentralIndexKey

Namespace Prefix:

dei_

Data Type:

dei:centralIndexKeyItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Indicate if registrant meets the emerging growth company criteria.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 12

-Subsection b-2

+ Details

Name:

dei_EntityEmergingGrowthCompany

Namespace Prefix:

dei_

Data Type:

xbrli:booleanItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.

+ References

No definition available.

+ Details

Name:

dei_EntityFileNumber

Namespace Prefix:

dei_

Data Type:

dei:fileNumberItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Two-character EDGAR code representing the state or country of incorporation.

+ References

No definition available.

+ Details

Name:

dei_EntityIncorporationStateCountryCode

Namespace Prefix:

dei_

Data Type:

dei:edgarStateCountryItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

No definition available.

+ Details

Name:

dei_EntityInformationLineItems

Namespace Prefix:

dei_

Data Type:

xbrli:stringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 12

-Subsection b-2

+ Details

Name:

dei_EntityRegistrantName

Namespace Prefix:

dei_

Data Type:

xbrli:normalizedStringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 12

-Subsection b-2

+ Details

Name:

dei_EntityTaxIdentificationNumber

Namespace Prefix:

dei_

Data Type:

dei:employerIdItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Local phone number for entity.

+ References

No definition available.

+ Details

Name:

dei_LocalPhoneNumber

Namespace Prefix:

dei_

Data Type:

xbrli:normalizedStringItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 13e

-Subsection 4c

+ Details

Name:

dei_PreCommencementIssuerTenderOffer

Namespace Prefix:

dei_

Data Type:

xbrli:booleanItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 14d

-Subsection 2b

+ Details

Name:

dei_PreCommencementTenderOffer

Namespace Prefix:

dei_

Data Type:

xbrli:booleanItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Title of a 12(b) registered security.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 12

-Subsection b

+ Details

Name:

dei_Security12bTitle

Namespace Prefix:

dei_

Data Type:

dei:securityTitleItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Name of the Exchange on which a security is registered.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 12

-Subsection d1-1

+ Details

Name:

dei_SecurityExchangeName

Namespace Prefix:

dei_

Data Type:

dei:edgarExchangeCodeItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Exchange Act

-Number 240

-Section 14a

-Subsection 12

+ Details

Name:

dei_SolicitingMaterial

Namespace Prefix:

dei_

Data Type:

xbrli:booleanItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Trading symbol of an instrument as listed on an exchange.

+ References

No definition available.

+ Details

Name:

dei_TradingSymbol

Namespace Prefix:

dei_

Data Type:

dei:tradingSymbolItemType

Balance Type:

na

Period Type:

duration

X

- Definition

Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef

-Publisher SEC

-Name Securities Act

-Number 230

-Section 425

+ Details

Name:

dei_WrittenCommunications

Namespace Prefix:

dei_

Data Type:

xbrli:booleanItemType

Balance Type:

na

Period Type:

duration

X

- Details

Name:

us-gaap_StatementClassOfStockAxis=us-gaap_CommonStockMember

Namespace Prefix:

Data Type:

na

Balance Type:

Period Type:

X

- Details

Name:

us-gaap_StatementClassOfStockAxis=us-gaap_SeriesBPreferredStockMember

Namespace Prefix:

Data Type:

na

Balance Type:

Period Type:

X

- Details

Name:

us-gaap_StatementClassOfStockAxis=us-gaap_SeriesDPreferredStockMember

Namespace Prefix:

Data Type:

na

Balance Type:

Period Type: