Ticker League

Dividend Forecast for Host Hotels & Resorts (HST)

Project future dividend income from Host Hotels & Resorts (HST). Toggle DRIP, monthly contributions, and custom growth assumptions.

Position

Starting investment and current stock price.

Latest market close: $23.35

Investment, stock price, and share count are tied together (investment = shares × price). Editing one updates the others so they stay in sync.

Growth assumptions

Projected dividend and price appreciation rates.

Default reflects historical 5Y CAGR (~36.6%).

A general long-term market assumption (5%), not specific to this stock. Adjust to your own outlook.

Settings

Tax rate, payout frequency, and reinvestment.

%

Results are illustrative only and are not financial advice. Dividend data is sourced from public filings. Past dividends do not guarantee future payments. Consult a qualified financial advisor before making investment decisions.

Results After 10 Years

Total Portfolio Value

$70,928.326992.8%

Annual Dividend Income

$70,241.1165386.8%

Monthly Dividend Income

$5,853.4365386.8%

Yield on Cost

161.31%

Total Return Breakdown

How your projected portfolio value splits across your initial investment, added contributions, dividends earned, and stock-price growth.

$70,928 (+6992.8%)

Initial Investment

$1,000

1.4%

Additional Investments

$0

0.0%

Dividends

$65,804

92.8%

Stock Price Growth

$4,124

5.8%

Total Portfolio Value

Projected value of your holdings at the end of each year, with your total amount invested marked for reference.

Annual Dividend Income

Forward annual dividend income your shares are projected to generate at the end of each year.

Monthly Dividend Income

Projected annual dividend income divided by 12 — your average monthly payout each year.

Yield on Cost Over Time

Annual dividends as a percentage of what you originally paid. It climbs over time as the dividend grows against your fixed cost basis.

Detailed Projections

Year-by-year breakdown of shares, dividend per share, income, yield on cost, and portfolio value behind the charts above.

  • Year 0

    Portfolio value
    $1,000.00
    Shares
    42.83
    Annual DPS
    $1.6700
    Annual dividend
    $71.52
    Yield on cost
    7.15%
    Stock price
    $23.35
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,153.07
    Shares
    47.03
    Annual DPS
    $2.2806
    Annual dividend
    $107.26
    Yield on cost
    9.77%
    Annual investment
    $101.23
    Stock price
    $24.52
    Total profit
    $153.07
  • Year 2

    Portfolio value
    $1,366.95
    Shares
    53.10
    Annual DPS
    $3.1143
    Annual dividend
    $165.37
    Yield on cost
    13.34%
    Annual investment
    $153.45
    Stock price
    $25.74
    Total profit
    $366.95
  • Year 3

    Portfolio value
    $1,679.51
    Shares
    62.13
    Annual DPS
    $4.2529
    Annual dividend
    $264.25
    Yield on cost
    18.21%
    Annual investment
    $239.91
    Stock price
    $27.03
    Total profit
    $679.51
  • Year 4

    Portfolio value
    $2,160.78
    Shares
    76.13
    Annual DPS
    $5.8078
    Annual dividend
    $442.16
    Yield on cost
    24.87%
    Annual investment
    $390.36
    Stock price
    $28.38
    Total profit
    $1,160.78
  • Year 5

    Portfolio value
    $2,949.22
    Shares
    98.96
    Annual DPS
    $7.9311
    Annual dividend
    $784.89
    Yield on cost
    33.97%
    Annual investment
    $668.67
    Stock price
    $29.80
    Total profit
    $1,949.22
  • Year 6

    Portfolio value
    $4,341.40
    Shares
    138.74
    Annual DPS
    $10.8307
    Annual dividend
    $1,502.67
    Yield on cost
    46.38%
    Annual investment
    $1,223.63
    Stock price
    $31.29
    Total profit
    $3,341.40
  • Year 7

    Portfolio value
    $7,036.22
    Shares
    214.15
    Annual DPS
    $14.7904
    Annual dividend
    $3,167.44
    Yield on cost
    63.34%
    Annual investment
    $2,436.64
    Stock price
    $32.86
    Total profit
    $6,036.22
  • Year 8

    Portfolio value
    $12,880.49
    Shares
    373.36
    Annual DPS
    $20.1978
    Annual dividend
    $7,541.11
    Yield on cost
    86.50%
    Annual investment
    $5,403.82
    Stock price
    $34.50
    Total profit
    $11,880.49
  • Year 9

    Portfolio value
    $27,477.68
    Shares
    758.56
    Annual DPS
    $27.5821
    Annual dividend
    $20,922.69
    Yield on cost
    118.12%
    Annual investment
    $13,735.87
    Stock price
    $36.22
    Total profit
    $26,477.68
  • Year 10

    Portfolio value
    $70,928.32
    Shares
    1864.83
    Annual DPS
    $37.6662
    Annual dividend
    $70,241.11
    Yield on cost
    161.31%
    Annual investment
    $41,450.72
    Stock price
    $38.03
    Total profit
    $69,928.32

Income Milestones

1
$100/year — reached in year 1
5
$500/year — reached in year 5
6
$1,000/year — reached in year 6
7
$2,500/year — reached in year 7
8
$5,000/year — reached in year 8
9
$10,000/year — reached in year 9

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$68628.00 (4254.4% vs no DRIP)

How much to invest in Host Hotels & Resorts for your target dividend income

Find the lump sum — or monthly contribution and time — needed to reach a target monthly dividend income from HST, based on its current yield and dividend growth.

Frequently asked questions