Host Hotels & Resorts (HST) Dividend Forecast & DRIP Calculator
Project future dividend income from Host Hotels & Resorts (HST) based on its 36.6% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$16,406.251540.6%
Annual Dividend Income
$9,677.6615628.4%
Monthly Dividend Income
$806.4715628.4%
Yield on Cost
967.77%
Total Return Breakdown
$16,406 (+1540.6%)
Initial Investment
$1,000
6.1%
Additional Investments
$0
0.0%
Dividends
$13,701
83.5%
Stock Price Growth
$1,705
10.4%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 44.84
- Annual DPS
- $0.9500
- Annual dividend
- $42.60
- Yield on cost
- 4.26%
- Stock price
- $22.30
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,110.52
- Shares
- 47.43
- Annual DPS
- $1.2973
- Annual dividend
- $61.53
- Yield on cost
- 6.15%
- Annual investment
- $59.43
- Stock price
- $23.42
- Total profit
- $110.52
Year 2
- Portfolio value
- $1,254.02
- Shares
- 51.01
- Annual DPS
- $1.7716
- Annual dividend
- $90.36
- Yield on cost
- 9.04%
- Annual investment
- $86.39
- Stock price
- $24.59
- Total profit
- $254.02
Year 3
- Portfolio value
- $1,446.98
- Shares
- 56.05
- Annual DPS
- $2.4193
- Annual dividend
- $135.61
- Yield on cost
- 13.56%
- Annual investment
- $127.93
- Stock price
- $25.82
- Total profit
- $446.98
Year 4
- Portfolio value
- $1,716.91
- Shares
- 63.34
- Annual DPS
- $3.3038
- Annual dividend
- $209.27
- Yield on cost
- 20.93%
- Annual investment
- $194.08
- Stock price
- $27.11
- Total profit
- $716.91
Year 5
- Portfolio value
- $2,111.94
- Shares
- 74.20
- Annual DPS
- $4.5117
- Annual dividend
- $334.79
- Yield on cost
- 33.48%
- Annual investment
- $303.73
- Stock price
- $28.46
- Total profit
- $1,111.94
Year 6
- Portfolio value
- $2,721.18
- Shares
- 91.06
- Annual DPS
- $6.1612
- Annual dividend
- $561.02
- Yield on cost
- 56.10%
- Annual investment
- $494.85
- Stock price
- $29.88
- Total profit
- $1,721.18
Year 7
- Portfolio value
- $3,721.21
- Shares
- 118.59
- Annual DPS
- $8.4137
- Annual dividend
- $997.80
- Yield on cost
- 99.78%
- Annual investment
- $849.09
- Stock price
- $31.38
- Total profit
- $2,721.21
Year 8
- Portfolio value
- $5,491.19
- Shares
- 166.67
- Annual DPS
- $11.4898
- Annual dividend
- $1,914.96
- Yield on cost
- 191.50%
- Annual investment
- $1,557.09
- Stock price
- $32.95
- Total profit
- $4,491.19
Year 9
- Portfolio value
- $8,927.30
- Shares
- 258.05
- Annual DPS
- $15.6904
- Annual dividend
- $4,048.99
- Yield on cost
- 404.90%
- Annual investment
- $3,109.14
- Stock price
- $34.59
- Total profit
- $7,927.30
Year 10
- Portfolio value
- $16,406.25
- Shares
- 451.66
- Annual DPS
- $21.4269
- Annual dividend
- $9,677.66
- Yield on cost
- 967.77%
- Annual investment
- $6,919.19
- Stock price
- $36.32
- Total profit
- $15,406.25
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 44.84 | $0.9500 | $42.60 | 4.26% | — | $22.30 | $0.00 |
| 1 | $1,110.52 | 47.43 | $1.2973 | $61.53 | 6.15% | $59.43 | $23.42 | $110.52 |
| 2 | $1,254.02 | 51.01 | $1.7716 | $90.36 | 9.04% | $86.39 | $24.59 | $254.02 |
| 3 | $1,446.98 | 56.05 | $2.4193 | $135.61 | 13.56% | $127.93 | $25.82 | $446.98 |
| 4 | $1,716.91 | 63.34 | $3.3038 | $209.27 | 20.93% | $194.08 | $27.11 | $716.91 |
| 5 | $2,111.94 | 74.20 | $4.5117 | $334.79 | 33.48% | $303.73 | $28.46 | $1,111.94 |
| 6 | $2,721.18 | 91.06 | $6.1612 | $561.02 | 56.10% | $494.85 | $29.88 | $1,721.18 |
| 7 | $3,721.21 | 118.59 | $8.4137 | $997.80 | 99.78% | $849.09 | $31.38 | $2,721.21 |
| 8 | $5,491.19 | 166.67 | $11.4898 | $1,914.96 | 191.50% | $1,557.09 | $32.95 | $4,491.19 |
| 9 | $8,927.30 | 258.05 | $15.6904 | $4,048.99 | 404.90% | $3,109.14 | $34.59 | $7,927.30 |
| 10 | $16,406.25 | 451.66 | $21.4269 | $9,677.66 | 967.77% | $6,919.19 | $36.32 | $15,406.25 |
Income Milestones
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 58.18 | 61.53 |
| 2 | 79.44 | 90.36 |
| 3 | 108.49 | 135.61 |
| 4 | 148.15 | 209.27 |
| 5 | 202.32 | 334.79 |
| 6 | 276.29 | 561.02 |
| 7 | 377.30 | 997.80 |
| 8 | 515.24 | 1914.96 |
| 9 | 703.61 | 4048.99 |
| 10 | 960.85 | 9677.66 |
How much do you need?
How much do you need to invest to reach your dividend income goal?
Yield on cost
Illustrative only — not financial advice. Uses the same dividend growth rate as the projection you just ran (from Calculate). If dividend per share grows at that rate and cost basis is unchanged, forward yield on today's investment compounds as shown (not a price or total-return forecast).
| Years | Yield on cost |
|---|---|
| 1 | 5.82% |
| 3 | 10.85% |
| 5 | 20.23% |
| 10 | 96.08% |
| 15 | 456.32% |
| 20 | 2167.15% |
Frequently asked questions
How much dividend income will Host Hotels & Resorts pay in 10 years?
Based on a $1,000 investment with 36.6% annual dividend growth, Host Hotels & Resorts (HST) could generate $9677.66/year in dividend income after 10 years (with DRIP enabled).
What is Host Hotels & Resorts's projected dividend growth rate?
Host Hotels & Resorts (HST) has grown its dividend at a 36.6% annual rate over the past 5 years. This historical CAGR is used as the default projection but can be adjusted in the calculator.
How does DRIP work with Host Hotels & Resorts dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Host Hotels & Resorts shares. Over time, this compounds returns because you earn dividends on your reinvested dividends, significantly increasing total income.
How much do I need to invest in Host Hotels & Resorts to make $1,000/month in dividends?
At Host Hotels & Resorts's current yield of 4.26%, you would need a lump-sum investment of approximately $281,684 to generate $1,000/month in dividends. Use the Goal Calculator above for detailed scenarios.
Are these dividend projections guaranteed?
No. All projections are based on historical dividend growth rates and current yields. Companies can cut, suspend, or increase dividends at any time. Past performance does not guarantee future results.
Explore more
HST Overview
Company profile, financial tools, and key metrics
HST Revenue Counter
Earns $195.49 every second. See per minute, hour, and day.
HST Earnings Counter
Earns $32.06 per second net profit. See per minute, hour, and day.
HST Economic Scale
Exceeds Fiji's GDP. Compare with world economies.
HST What If Invested
What if you had invested $1,000? See historical returns from any date.
HST How It Makes Money
Discover visual breakdown of $6.17B in revenue — where it comes from and where it goes.
HST Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
HST Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
HST Daily Price Character
Balanced · 46.9% historical win rate (green days). Streaks & record days.
HST Buybacks
0.79% TTM buyback yield. Shareholder yield & SBC comparison.
HST Stock Split History
5 splits on record. Dates, ratios, and cumulative multiple.
HST Dividend Profile
Yield: 4.26%. Safety: 5/7. See full history.
HST Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
HST Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
HST Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.