SECURITIES AND EXCHANGE COMMISSION
                      WASHINGTON, D.C.  20549


                             FORM 10-Q


(MARK ONE)
- ----------


   (X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE  SECURITIES
        EXCHANGE ACT OF 1934.

For the quarterly period ended      JUNE 30, 1997
                                    -------------
                                OR

   ( )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
        EXCHANGE ACT OF 1934

For the transition period from_______________to__________

                 Commission file number    1-9516
                                           ------

                    AMERICAN REAL ESTATE  PARTNERS,  L.P.
                    -------------------------------------
           (Exact name of registrant as specified in its charter)




      DELAWARE                                     13-3398766
- --------------------------------------------------------------------------
(State or other jurisdiction of       (I.R.S. Employer Identification No.)
 incorporation or organization)


100 SOUTH BEDFORD ROAD, MT. KISCO, NY                  10549
- ----------------------------------------               -----
(Address of principal executive offices)               (Zip Code)



(Registrant's telephone number,
 including area code)                             (914) 242-7700
                                                  --------------  


     Indicate  by  check  mark  whether  the  registrant  (1) has filed all
reports  required  to  be  filed  by Section 13 or 15(d) of the  Securities
Exchange Act of 1934 during the preceding  12  months  (or for such shorter
period that the registrant was required to file such reports),  and (2) has
been   subject   to   such  filing  requirements  for  the  past  90  days.
Yes   X    No_____
    -----
PAGE


     AMERICAN REAL ESTATE PARTNERS, L.P. - FORM 10-Q - JUNE 30, 1997

                               INDEX


     PART I.  FINANCIAL INFORMATION                  PAGE NO.

     Consolidated Balance Sheets -
     June 30, 1997 and December 31, 1996...............1-2

     Consolidated Statements of Earnings -
     Three Months Ended June 30, 1997 and 1996.........3

     Consolidated Statements of Earnings -
     Six Months Ended June 30, 1997 and 1996...........4

     Consolidated Statement of Changes In
     Partners' Equity
     Six Months Ended June 30, 1997....................5

     Consolidated Statements of Cash Flows -
     Six Months Ended June 30, 1997, and 1996..........6-7

     Notes to Consolidated Financial Statements........8

     Management's Discussion and Analysis
     of Financial Condition and Results of
     Operations........................................15

     PART II.  OTHER INFORMATION.......................21

PAGE


      AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

                       PART I. FINANCIAL INFORMATION
                       -----------------------------
The financial information contained  herein is  unaudited; however, in  the
opinion of management, all adjustments necessary for a fair presentation of
such financial information have been included.  All such adjustments are of
a normal recurring nature.

                        CONSOLIDATED BALANCE SHEETS
                        ---------------------------
                                         June 30,             December 31,
                                          1997                    1996
                                       ----------             ------------
                                       (unaudited)

ASSETS

Real estate leased to others:
 Accounted for under the financing
   method                             $ 275,963,976          $ 253,781,903
 Accounted for under the operating
   method, net of accumulated
   depreciation                         100,078,367            103,402,315
Cash and cash equivalents               208,087,945            105,543,329
Marketable securities                        -                 106,172,301
Mortgages and notes receivable           55,617,171             15,225,405
Investments in limited partnerships      29,963,172             29,947,816
Receivables and other assets              6,190,863              8,604,646
Hotel operating properties,
 net of accumulated depreciation          4,973,977             12,955,389
Property held for sale                    4,604,471              3,698,112
Debt placement costs,
 net of accumulated amortization            972,612              1,299,053
Construction in progress                    904,579                679,400
                                      -------------           ------------

 Total                                $ 687,357,133          $ 641,309,669
                                      =============           ============

                                                            Continued.....

                                     1

PAGE


      AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997


                  CONSOLIDATED BALANCE SHEETS- Continued

                                         June 30,             December 31,
                                          1997                    1996
                                       ----------             ------------
                                       (unaudited)

LIABILITIES

Mortgages payable                     $ 143,431,437          $ 115,911,504
Senior indebtedness                      11,307,775             22,615,552
Accounts payable, accrued
 expenses and other liabilities           9,922,624             12,248,555
Deferred income                           3,458,222              3,460,042
Distributions payable                       502,261              1,514,605
                                      -------------           ------------

   Total liabilities                    168,622,319            155,750,258
                                      =============           ============

Commitments and Contingencies
(Notes 2 and 3)

PARTNERS' EQUITY

Limited partners:
 Preferred units, $10 liquidation
   preference, 5% cumulative pay-
   in-kind redeemable; 4,200,000
   authorized; 2,178,143 and 2,074,422
   issued and outstanding as of
   June 30, 1997 and Dec. 31, 1996       22,053,699             21,522,128

 Depositary units; 26,850,000
   authorized; 25,666,640
   outstanding                          497,319,593            465,335,952

General partner                          10,545,387              9,885,196

Treasury units at cost:
 1,037,200 depositary units             (11,183,865)           (11,183,865)
                                      -------------          -------------

   Total partners' equity               518,734,814            485,559,411
                                      -------------          -------------

    Total                             $ 687,357,133          $ 641,309,669
                                      =============          =============

                See notes to consolidated financial statements

                                     2

PAGE


      AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

                    CONSOLIDATED STATEMENTS OF EARNINGS
                                (UNAUDITED)

                                            THREE MONTHS ENDED JUNE 30,
                                            1997                 1996
                                         -----------          ------------
Revenues:
 Interest income:
 Financing leases                       $  5,994,048          $  6,545,177
 Other                                     3,737,809             2,779,284
 Rental income                             4,020,619             5,092,375
 Hotel operating income                      902,829             2,327,128
 Other income                                474,614               231,947
 Dividend income                             393,189                   -  
                                      --------------         -------------
                                          15,523,108            16,975,911
                                      --------------         -------------
Expenses:
 Interest expense                          2,936,974             4,126,379
 Depreciation and amortization             1,424,387             1,447,044
 General and administrative
   expenses                                  754,005               773,213
 Property expenses                           846,455             1,082,866
Hotel operating expenses                     941,251             1,898,697
                                      --------------         -------------
                                           6,903,072             9,328,199
                                      --------------         -------------
Earnings before property and
 securities transactions
 and extraordinary item                    8,620,036             7,647,712
Provision for loss on real estate           (362,011)             (175,000)
Gain on sales and disposition
 of real estate                            7,966,956             5,453,867
Loss on sale of marketable securities        (39,377)                  -
                                      --------------         -------------

Earnings before extraordinary item        16,185,604            12,926,579

Loss from early extinguishment of debt      (250,925)             (521,512)
                                      --------------         -------------

NET EARNINGS                            $ 15,934,679          $ 12,405,067
                                      ==============         =============

Net earnings attributable to:
 Limited partners                       $ 15,617,579          $ 12,158,206
 General partner                             317,100               246,861
                                      --------------         -------------
                                        $ 15,934,679          $ 12,405,067
                                      ==============         =============
Net earnings per limited
 partnership unit (Notes 11 and 12)
 Before extraordinary item              $        .58          $        .45
 Extraordinary item                             (.01)                 (.02)
                                      --------------         -------------

 NET EARNINGS                           $        .57          $        .43
                                      ==============         =============

Weighted average limited partnership
 units and equivalent partnership
 units outstanding                        27,573,060            27,996,747
                                      ==============         =============

                 See notes to consolidated financial statements

                                     3

PAGE


      AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997


                      CONSOLIDATED STATEMENTS OF EARNINGS
                      -----------------------------------
                                  (UNAUDITED)

                                             SIX MONTHS ENDED JUNE 30,
                                            1997                 1996
                                         -----------          ------------

Revenues:
 Interest income:
 Financing leases                       $ 12,090,385          $ 13,461,239
 Other                                     6,091,425             5,396,515
 Rental income                             8,241,018            10,107,605
 Hotel operating income                    4,081,693             5,581,916
 Dividend income                           1,757,527                   -
 Other income                                559,677             3,020,160
                                        ------------          ------------
                                          32,821,725            37,567,435
                                        ------------          ------------
Expenses:
 Interest expense                          6,254,452             8,606,165
 Depreciation and amortization             2,909,201             2,900,558
 General and administrative
   expenses                                1,471,603             1,449,842
 Property expenses                         1,863,964             2,108,739
 Hotel operating expenses                  3,097,383             3,905,613
                                        ------------          ------------
                                          15,596,603            18,970,917
                                        ------------          ------------
Earnings before property and securities
 transactions and extraordinary item      17,225,122            18,596,518
Provision for loss on real estate           (362,011)             (175,000)
Gain on sales and disposition
 of real estate                           10,923,534             5,506,342
Gain on sale of marketable securities     29,188,087                   -
                                        ------------          ------------
Earnings before extraordinary item        56,974,732            23,927,860

Loss from early extinguishment of debt      (250,925)             (521,512)
                                        ------------          ------------

NET EARNINGS                            $ 56,723,807          $ 23,406,348
                                        ============          ============

Net earnings attributable to:
 Limited partners                       $ 55,595,003          $ 22,940,562
 General partner                           1,128,804               465,786
                                        ------------          ------------
                                        $ 56,723,807          $ 23,406,348
                                        ============          ============
Net earnings per limited
 partnership unit (Notes 11 and 12):
 Before extraordinary item              $       2.02          $        .84
 Extraordinary item                             (.01)                 (.02)
                                        ------------          ------------
 NET EARNINGS                           $       2.01          $        .82
                                        ------------          ------------

Weighted average limited partnership
 units and equivalent partnership
 units outstanding and subscribed         27,722,208            27,972,010
                                        ============          ============

                   See notes to consolidated financial statements

                                     4

PAGE


        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

             CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS' EQUITY
                        Six Months Ended June 30, 1997
                                  (unaudited)



                GENERAL   LIMITED PARTNERS' EQUITY
                          ------------------------
                PARTNER'S   DEPOSITARY  PREFERRED   HELD IN     TOTAL PARTNERS'
                EQUITY       UNITS        UNITS     TREASURY        EQUITY
                ---------   ----------  ---------   --------    ---------------

Balance
Dec. 31, 1996   $9,885,196 $465,335,952 $21,522,128 $(11,183,865) $485,559,411

Net earnings     1,128,804   55,595,003         -            -      56,723,807
Sale of
marketable
securities
available
for sale          (468,613) (23,079,791)        -           -      (23,548,404)

Pay-in-kind
distribution          -        (531,571)    531,571         -              -
               ----------- ------------ ----------- ------------  ------------

Balance -
June 30, 1997  $10,545,387 $497,319,593 $22,053,699 $(11,183,865) $518,734,814
               =========== ============ =========== ============  ============



                          See notes to consolidated financial statements

                                     5
PAGE


       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (UNAUDITED)

                                             SIX MONTHS ENDED JUNE 30,
                                            1997                 1996
                                        -------------         ------------

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings                          $  56,723,807         $ 23,406,348
  Adjustments to reconcile
   earnings to net cash 
   provided by operating activities:
     Depreciation and amortization          2,909,201            2,900,558
     Amortization of deferred income          (13,107)             (13,109)
     Gain on sales and disposition 
      of real estate                      (10,923,534)          (5,506,342)
     Gain on sale of marketable 
      securities                          (29,188,087)                 -
     Provision for loss on real estate        362,011              175,000
     Changes in:
      Decrease in deferred income              (1,820)              (1,820)
      Decrease  in receivables and 
       other assets                         2,661,437              357,071
      (Decrease) increase in accounts
       payable and accrued expenses        (2,311,119)             180,741
                                        -------------         ------------
      Net cash provided by operating
       activities                          20,218,789           21,498,447
                                        -------------         ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Increase in mortgages and notes
   receivable                             (40,553,301)            (462,831)
  Property acquisitions                   (34,628,422)             (46,321)
  Increase in restricted cash                                  (46,118,982)
  Net proceeds from the sale and 
   disposition of real estate              23,759,813           11,203,755
  Principal payments received on
   leases accounted for under the
   financing method                         3,702,795            3,649,438
  Construction in progress                   (225,179)          (3,743,336)
  Principal receipts on mortgages 
   receivable                                 174,642              161,065
  Capitalized expenditures for 
   real estate                               (973,688)          (1,054,531)
  Investment in limited partnerships          (15,356)                 -
  Net proceeds from the sale of 
   marketable securities                  111,783,849                  -
                                        -------------         ------------

       Net cash provided by (used 
       in) investing activities            63,025,153          (36,411,743)
                                        -------------         ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Partners' equity:
   Expenses of the 1995 Rights Offering           -                 (6,407)
   Distributions to partners               (1,012,344)             (54,428)
  Debt:
   Increase (decrease) in 
    mortgages payable                      40,378,260             (313,156)
   Periodic principal payments             (3,690,819)          (4,325,878)
   Balloon payments                        (5,024,995)          (1,859,486)
   Increase in construction loan payable          -              3,290,573
   Debt placement costs                       (41,651)             (60,236)
   Senior debt principal payment          (11,307,777)         (11,307,777)
                                        -------------         ------------

       Net cash provided by (used in)
       financing activities                19,300,674          (14,636,795)
                                        -------------         ------------
NET INCREASE (DECREASE)
IN CASH AND CASH EQUIVALENTS              102,544,616          (29,550,091)

CASH AND CASH EQUIVALENTS, 
beginning of period                       105,543,329          166,261,635
                                        -------------         ------------
CASH AND CASH EQUIVALENTS, end 
of period                               $ 208,087,945        $ 136,711,544
                                        =============        =============

Continued................

                                     6


       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                    -------------------------------------
                                 (UNAUDITED)

                                             SIX MONTHS ENDED JUNE 30,
                                             -------------------------
                                            1997                 1996
                                        -------------         ------------

SUPPLEMENTAL INFORMATION:
 Cash payments for interest               $ 6,881,642          $ 8,752,401
                                          ===========          ===========
SUPPLEMENTAL SCHEDULE OF NONCASH
INVESTING ACTIVITIES:

 Property acquired in satisfaction
  of mortgages:
   Addition to property accounted
     for under
     the operating method                 $       -            $    36,271
   Decrease in mortgages receivable               -                (96,938)
   Decrease in deferred income                    -                 60,667
                                          -----------          -----------

                                          $       -            $       -
                                          ===========          ===========

 Reclassification of real estate:
  To property held for sale               $ 2,495,744          $ 1,337,741
  From construction in progress                   -             (7,969,638)
  To operating lease                        3,358,053            7,969,638
  From operating lease                     (2,495,744)          (1,337,741)
  From financing lease                     (3,358,053)                 -
                                          -----------          -----------
                                          $       -            $       -
                                          ===========          ===========


                See notes to consolidated financial statements

                                     7



                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

1. GENERAL
   -------

The accompanying consolidated financial statements and related footnotes should
be read in conjunction  with  the consolidated financial statements and related
footnotes contained in the Company's  annual  report  on Form 10-K for the year
ended December 31, 1996.

The results of operations for the three and six months  ended June 30, 1997 are
not necessarily indicative of the results to be expected for the full year.

2. CONFLICTS OF INTEREST AND TRANSACTIONS WITH RELATED PARTIES
   -----------------------------------------------------------

A. The reinvestment incentive fee pertains to properties  acquired  during  the
ten  year  period  commencing  July  1,  1987  to  June  30,  1997.   From  the
commencement  of  the  Exchange  through  June 30, 1997 the Company (i) sold or
disposed of an aggregate of 159 properties  of the Predecessor Partnerships for
an aggregate amount of approximately $99,268,000 net of associated indebtedness
which encumbered such properties at the consummation  of  the Exchange and (ii)
refinanced 25 Predecessor  Partnerships' properties with an aggregate appraised
value,  net of the amount of the refinanced debt, of approximately  $37,672,000
for a sum  total  of  approximately  $136,940,000.   Aggregate appraised values
attributable to such properties for purposes of the Exchange were approximately
$145,663,000.  Eighteen acquisitions have been made since  the  commencement of
the Exchange, including two  properties acquired in June 1997 (see Note 8), for
an  aggregate investment of approximately $61,000,000.  Reinvestment  incentive
fees  of  approximately  $480,000  have  previously  been  paid  to the General
Partner.   Since  the  subordination requirements were not met as of  June  30,
1997, the termination date  of  the  right to receive such fee, no reinvestment
incentive fee is due or payable to the  General  Partner for the two properties
acquired in June 1997.

B. The Company and certain affiliates of its General  Partner  entered  into an
agreement  with  the third-party landlord of its leased executive office space.
In accordance with the agreement, the Company entered into a lease, expiring in
2001,  for  7,920  square  feet  of  office  space,  at  an  annual  rental  of
approximately $153,000.   The  Company  has  sublet to certain affiliates 3,205
square feet at an annual rental of approximately  $62,000,  resulting  in a net
annual rental of approximately $91,000.  During the three and six months  ended
June  30,  1997,  the  affiliates  paid  the  Company approximately $15,000 and
$30,000 respectively for rent of the sublet space.   Such  payments  have  been
approved  by  the  Audit  Committee  of  the  Board of Directors of the General
Partner.

C.  The  Company was reimbursed by an affiliate  of  the  General  Partner  for
payroll and  certain  overhead  expenses  related  to  certain employees of the
Company  who  provided  services  on  a  part-time  basis  in  the   amount  of
approximately  $15,000 in the second quarter of 1997.  In addition an affiliate
of the General Partner  provided certain administrative services in the amounts
of $800 and $1,550 in the  three  and  six  month  periods ended June 30, 1997,
respectively. Such reimbursements have been approved  by the Audit Committee of
the Board of Directors of the General Partner.

D.  As of June 30, 1997, High Coast Limited Partnership,  an  affiliate of Carl
C.  Icahn,  the  Chairman  of American Property Investors, Inc.  ("API")   owns
1,920,945 Preferred Units and 13,895,712 Depositary Units.

                                     8


       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

3. COMMITMENTS AND CONTINGENCIES
   -----------------------------

A.  Lockheed Missile & Space  Company,  Inc.  ("Lockheed"),  a  tenant  of  the
Company's  leasehold  property  in  Palo  Alto,  California, has entered into a
consent  decree  with  the  California Department of Toxic  Substances  Control
("CDTS")  to undertake certain  environmental  remediation  at  this  property.
Lockheed has  estimated  that  the environmental remediation costs may be up to
approximately  $14,000,000.   In  a  non-binding  determination  by  the  CDTS,
Lockheed was found responsible for  approximately  75%  of  such  costs and the
balance  was  allocated  to  other  parties.   The  Company  was  allocated  no
responsibility for any such costs.

Lockheed has served a notice that it intends to exercise its statutory right to
have its liability reassessed in a binding arbitration proceeding.  The Company
understands that Lockheed may  attempt to have allocated to the Company  and to
the  Company's ground-lessor (which may claim a right of indemnity against  the
Company)  approximately  9%  and  17%,  respectively,  of the total remediation
costs.  The Company believes that it has no liability for any of such costs and
in any proceeding in which such liability is asserted against  it,  the Company
intends  to   vigorously  contest  such  liability.   In  the event any of such
liability  is  allocated  to  the  Company,  it will seek indemnification  from
Lockheed in accordance with its lease.  In April  1995,  Lockheed  began ground
water remediation at the leasehold property.

B.  On  June  23, 1995, Bradlees Stores, Inc., a tenant leasing four properties
owned by the Company, filed a voluntary petition for reorganization pursuant to
the provisions  of  Chapter  11  of  the  Federal  Bankruptcy Code.  The annual
rentals for these four properties is approximately $1,320,000.   The  tenant is
current in its obligations under the leases.  The tenant has not yet determined
whether  it  will exercise its right to reject or affirm the leases which  will
require an order of the Bankruptcy Court.  There are existing assignors who are
still obligated to fulfill all of the terms and conditions of the leases.

At June 30, 1997,  the carrying value of these four properties is approximately
$7,121,000.  One of  the  properties  is  encumbered  by a nonrecourse mortgage
payable of approximately $955,000.

C. On September 18, 1995, Caldor Corp., a tenant leasing  a  property  owned by
the  Company,  filed  a  voluntary  petition for reorganization pursuant to the
provisions of Chapter 11 of the Federal Bankruptcy Code.  The annual rental for
this  property  is  approximately $248,000.   The  tenant  is  current  in  its
obligations under the lease with the exception of approximately $12,000 of pre-
petition rent.  The tenant  has not yet determined whether it will exercise its
right  to reject or affirm the  lease  which  will  require  an  order  of  the
Bankruptcy  Court.   At  June  30,  1997,  the property has a carrying value of
approximately $1,908,000 and is unencumbered by any mortgage.

D. On September 24, 1996, Best Products, a tenant  leasing  a property owned by
the  Company,  filed  a voluntary petition for reorganization pursuant  to  the
provisions of Chapter 11 of the Federal Bankruptcy Code.  The annual rental for
this  property  is approximately  $508,000.   The  tenant  is  current  in  its
obligations under  the lease.  The tenant has exercised its right to reject the
lease, effective April  30,  1997,  which  has  been approved by the Bankruptcy
Court.  At June 30, 1997, the property has a carrying  value  of  approximately
$3,358,000 and is unencumbered by any mortgage.

E.  The current owners of a Long Beach, California property formerly  owned  by
the  Company  have  commenced  an action against the Company, former owners and

                                     9


       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

tenants of the property seeking indemnification for the costs of remediating an
environmental condition alleged  to have been caused by the dry cleaner at this
shopping center.  The Company had  acquired  this  property in a sale-leaseback
transaction and will seek indemnification from the seller  and master tenant of
the property, pursuant to the terms of the former lease, if  any  liability  is
allocated to it.

4.  MARKETABLE SECURITIES
    ---------------------

In  1996,  the Company purchased 3,121,700 shares of RJR Nabisco Holdings Corp.
("RJR") common stock at a cost of approximately $82,596,000. Carl C. Icahn, the
Chairman of  the  Board  of  the General Partner, owned (through affiliates) an
additional 16,808,100 shares of RJR.

In February 1997, the Company  sold its entire interest in RJR for net proceeds
of approximately $111,784,000 realizing  a gain of approximately $29,188,000 in
the six months ended June 30, 1997.  The Company's  pro  rata  share  of  third
party  expenses  relating  to  such RJR investment was approximately $2,154,000
which was approved by the Audit Committee and paid in the six months ended June
30, 1997.

5. MORTGAGES AND NOTES RECEIVABLE
   ------------------------------

In June, 1997 the Company invested  approximately  $42.8  million  to  purchase
approximately  $55 million face value of 14 1/4% First Mortgage Notes, due  May
15,  2002,  issued  by the Stratosphere Corporation ("Stratosphere"), which has
approximately $203 million  of  such  notes  outstanding.   An affiliate of the
General Partner owns approximately $45.5 million face value of the Stratosphere
First Mortgage Notes.

Stratosphere  owns  and  operates  the  Stratosphere  Tower, Casino & Hotel,  a
destination resort complex located in Las Vegas, Nevada,  containing  a  97,000
square foot casino and 1,444 hotel rooms and suites and other attractions.

Stratosphere  and  its  wholly owned subsidiary Stratosphere Gaming Corp. filed
voluntary petitions on January 27, 1997, for Chapter 11 Reorganization pursuant
to the United States Bankruptcy  Code.   Stratosphere  and  its  subsidiary are
acting as debtors in possession on behalf of their respective bankrupt  estates
and  are  authorized  as  such  to operate their business subject to bankruptcy
court supervision.  Stratosphere  did  not  make the required November 15, 1996
interest payment due on the First Mortgage Notes  and does not intend to accrue
any interest on this debt subsequent to the bankruptcy  filing  until a plan of
reorganization is confirmed by the bankruptcy court.

An  affiliate  of  the  General  Partner  and the Company together submitted  a
proposal for the restructuring of Stratosphere,  which  if accepted and pursued
would involve additional investments in Stratosphere by the  Company  and  such
affiliate  of  the  General  Partner.   Under  the proposal, each holder of the
Stratosphere First Mortgage Notes (the "Original Notes") will have the right to
participate in a rights offering by Stratosphere  to  purchase units consisting
of new mortgage notes and common stock of Stratosphere.   The  aggregate amount
sought to be raised in the proposed offering is $200 million.  The  Company and
the  affiliate  have  proposed  to  purchase  their  pro  rata  portion  of the
Stratosphere  units and any units not otherwise purchased by other note holders
in the offering.   The  proceeds  of  the  offering  would be used, among other
things, to pay certain claims of Stratosphere's creditors  upon consummation of
a plan of reorganization.  Holders of the Original Notes would  be  entitled to
receive  their  pro  rata  portion  of  $100  million  of  offering proceeds in
satisfaction  of  their claims.  The proposal also contemplates  that,  if  the

                                     10



       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

proposal were accepted,  but  the  offering  never  consummated (except for the
failure  of  the Company and the affiliate to perform their  obligations),  the
Company and the affiliate would be entitled to receive a $2 million termination
fee.  The Company  understands  that  the Stratosphere Board of Directors is in
favor of the proposal for the reorganization  of Stratosphere.  There can be no
assurance, however, that the terms of the proposal will be accepted.  Also, the
Company understands that Stratosphere has been experiencing negative cash flow,
and there can be no assurance that any plan of  reorganization  of Stratosphere
out of bankruptcy will prove to be successful.

It is presently anticipated that if such transaction is pursued and consummated
that  the Company and the affiliate of the General Partner would enter  into  a
joint venture  regarding  such Stratosphere investment, with such venture to be
managed by such affiliate of  the  General Partner on terms fair and reasonable
to the Company and the Company's investment  to  be structured under applicable
regulatory requirements.

6. INVESTMENT IN LIMITED PARTNERSHIP UNITS
   ---------------------------------------

A.  On June 12, 1996, the Company's subsidiary, American  Real Estate Holdings,
L.P. ("AREH") entered into an agreement with non-affiliated  third  parties and
became  a member of a limited liability company, Beattie Place LLC ("Beattie").
The purpose  of  Beattie is to acquire, hold, and ultimately dispose of limited
partnership units  in  ten  Balcor Limited Partnerships (the "Balcor Units") in
connection  with previously commenced  tender  offers.   These  Balcor  limited
partnerships own and operate commercial and multi-family real estate properties
nationwide.   AREH  agreed  to  purchase  a  non-voting  membership interest in
Beattie of approximately 71.5%.

    As  of  June 30, 1997, Beattie has purchased  approximately 118,859  Balcor
Units of  which approximately  84,900  Balcor Units represent the Company's pro
rata share.  A total of  approximately  $1,092,000  has  been  invested  by the
Company net  of  approximately  $8,908,000 of  return of capital  distributions 
received to date  which  includes  approximately $7,006,000 received during the
six  months ended  June  30,  1997.    Approximately   $197,000   and  $545,000
of  income distributions  were  received and  recorded  as "Dividend income" in
the three and six months ended June 30, 1997 respectively.  Subsequent to  June
30, 1997, the Company received approximately $1,857,000 representing the second
quarter  of 1997 distribution on the Balcor units.

B. On July 17, 1996,  the  Company's  subsidiary, American Real Estate Holdings
Limited Partnership ("AREH") and an affiliate of the General Partner, Bayswater
Realty and Capital Corp. ("Bayswater")  became  partners  of  Boreas  Partners,
L.P.,  ("Boreas"), a Delaware limited partnership.  AREH's total interests  are
70%.  Boreas together with unaffiliated third parties entered into an agreement
and became limited partners of Raleigh Capital Associates, L.P. ("Raleigh") for
the purpose  of  making a tender offer for up to 46% of the outstanding limited
partnership and assignee  interests  ("Units")  of  Arvida/JMB  Partners,  L.P.
("Arvida")  a  real  estate  partnership.   Boreas  and  the affiliated general
partner  have  a total interest in Raleigh of 33 1/3%.  As of  June  30,  1997,
Boreas has invested  approximately  $18,358,000  in  Raleigh,  which represents
approximately   36,000   of   the   outstanding  units.  The  Company  received
approximately  $1,333,000 of income distribution,  representing  Arvida's  1996
cash flow distribution,  which  was  recorded  as  "Dividend income" in the six
months ended June 30, 1997.

The  Company has consolidated Boreas in the accompanying  financial  statements
and approximately  $5,500,000  representing  Bayswater's  minority interest has
been included in "Accounts payable, accrued expenses, and other liabilities."

                                     11


       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

C.  The  company  is  also currently involved in four other tender  offers  for
limited partnership units.   As  of  June  30,  1997,  the Company has invested
(i)approximately $2,987,000 in seven Dean Witter Realty  Limited  Partnerships,
net of approximately $1,392,000 of return of capital distributions  received in
the  six  months  ended June 30, 1997; in addition, approximately $115,000  and
$206,000 of income distributions have been received in the three and six months
then  ended,  (ii) approximately  $1,285,000  in  nine  First  Capital  Limited
Partnerships net  of  approximately $84,000 of return of captial distributions;
in addition, $29,000 of  income  distributions  have been received in the three
and six months ended June 30, 1997, (iii) approximately $4,938,000 in six Krupp
Limited  Partnerships  net of $22,000 of return of  capital  distributions;  in
addition, approximately  $54,000  of income distributions have been received in
the three and six months ended June  30,  1997 and (iv) $886,000 in seven Paine
Webber Limited Partnerships.  Subsequent to  June  30,  1997,  the Company paid
approximately $451,000 in tender costs in connection with the Krupp tenders.

Investment in these limited partnership units are accounted for  under the cost
method  with income distributions reflected in earnings and return  of  capital
distributions as a reduction of investment.

7. PROPERTY HELD FOR SALE
   ----------------------

At June 30,  1997,  the  Company  owned ten properties that were being actively
marketed for sale.  At June 30, 1997,  these properties have been stated at the
lower  of  their carrying value or net realizable  value.   The  aggregate  net
realizable value of the properties is estimated to be approximately $4,604,000.

8. SIGNIFICANT PROPERTY TRANSACTIONS
   ---------------------------------

A. On January  7,  1997,  the Company sold three properties tenanted by Federal
Realty Investment Trust ("FRIT") for  a  total  selling  price of approximately
$9,363,000.   Two  first  mortgages  with  principal  balances  outstanding  of
approximately $878,000 were repaid at closing.   In  addition, closing costs of
approximately  $90,000 were incurred.  As a result, the  Company  recognized  a
gain of approximately $1,500,000 in the six months ended June 30, 1997.

In addition, on  January  7,  1997,  FRIT  made  a  loan  to the Company in the
approximate amount of $8,759,000 secured by a fourth property  tenanted by FRIT
located in Broomal, PA.  Concurrently with this loan, the Company  granted  and
FRIT  exercised  an  option  to purchase the Broomal property with a closing to
occur on or about June 30, 1998.  The purchase price will be the unpaid balance
of the mortgage loan of approximately  $8,500,000  at  the  closing  date.  The
nonrecourse  mortgage  loan  bears  interest  at  the  rate of 8% per annum and
requires monthly debt service payments of approximately $72,000.

B.  On  January  16,  1997 the Company sold the Travelodge hotel  it  had  been
operating since January  18,  1996  when  the former tenant, Forte Hotels, Inc.
entered into a Lease Termination and Mutual  Release  Agreement.   The  selling
price   was  approximately  $2,140,000,  net  of  closing  costs.   A  gain  of
approximately $1,380,000 was recorded in the six months ended June 30, 1997.

C. In April  1997,  the  Company sold the Holiday Inn hotel located in Phoenix,
Arizona.  The selling price was approximately $15,525,000, net of approximately
$250,000 of closing costs.   A  gain of approximately $7,863,000 was recognized
in the three and six months ended June 30, 1997.

                                     12

       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

D. On June 30, 1997, the Company acquired two adjacent medical office buildings
located in Nashville, Tennessee,  both  of  which  are  net  leased  to Baptist
Hospitals,  Inc.  ("Baptist").   The  total  purchase  price  was approximately
$34,616,000  which  included  the  assumption  of  existing mortgages  on  each
building totalling approximately $31,666,000.

The lease term, which commenced June 28, 1996, is for 22.5 years with seven 10-
year renewal periods at approximately $3,032,000  per annum paid semi-annually.
The  mortgages  bear  interest at the rate of 7.84% per  annum,  self-liquidate
December 31, 2018, and  have  total  debt  service  of approximately $3,070,000
payable  semi-annually.   Rental  payments  are made monthly  to  a  designated
trustee who in turn remits the debt service.   Interest  is  earned on the rent
account.  As a result, a positive cash flow of approximately $4,000  is  earned
on these properties.

9. DISTRIBUTIONS PAYABLE
   ---------------------

Distributions  payable  represent  amounts  accrued  and  unpaid  due  to  non-
consenting  investors  ("Non-consents").   Non-consents are those investors who
have  not  yet exchanged their limited partnership  interests  in  the  various
Predecessor  Partnerships for limited partnership units of American Real Estate
Partners, L.P.   In  the six months ended June 30, 1997, approximately $994,000
of distributions due to  non-consents  were  paid to certain states pursuant to
local escheatment laws.

10.  PREFERRED UNITS
     ---------------

Pursuant to the terms of the Preferred Units, on February 28, 1997, the Company
declared its scheduled annual preferred unit distribution payable in additional
Preferred Units at the rate of 5% of the liquidation  preference  of  $10.  The
distribution  was  payable March 31, 1997 to holders of record as of March  14,
1997.  A total of 103,721  additional  Preferred Units were issued.  As of June
30, 1997, 2,178,143 Preferred Units are issued and outstanding.

11. EARNINGS PER SHARE
    ------------------

Net earnings per limited partnership unit  and equivalent partnership units are
computed  using  the  weighted average number of  units  and  equivalent  units
outstanding during the  period.  For the three and six month periods ended June
30, 1997 and 1996, the dilutive  effect  of  preferred  units  and the pro rata
quarterly   portion   of  the  annual  pay-in-kind  distribution  to  preferred
unitholders have been included  in  the  earnings  per  share  calculation,  as
calculated under the effective yield method, as equivalent depositary units.

12. NEWLY ISSUED ACCOUNTING STANDARDS
    ---------------------------------

In  February 1997, the Financial Accounting Standards Board issued Statement of
Financial  Accounting  Standards  No.  128,  "Earnings Per Share" ("SFAS 128").
SFAS 128 establishes new standards for computing  and  presenting  earnings per
share   ("EPS").   Specifically,  SFAS  128  replaces  the  currently  required
presentation  of primary EPS with a presentation of basic EPS and requires dual
presentation of  basic  and diluted EPS on the face of the income statement for
all entities with complex  capital  structures.   SFAS  128  is  effective  for
financial statements issued for periods ending after December 15, 1997; earlier
application is not permitted.  Pro forma EPS computed under SFAS 128 would have

                                     13

       AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

been as follows:

   Net earnings per limited partnership unit (Notes 11 and 12):

                                   Three Months          Six Months
                                   Ended 6/30/97         Ended 6/30/97
                                   -------------         -------------
     Basic:
      Before extraordinary item    $        .61          $       2.16
      Extraordinary item                   (.01)                 (.01)
                                   ------------          ------------
        Net earnings               $        .60          $       2.15
                                   ============          ============

     Diluted:
      Before extraordinary item    $        .57          $       2.01
      Extraordinary item                   (.01)                 (.01)
                                   ------------          ------------
        Net earnings               $        .56          $       2.00
                                   ============          ============

13.  SUBSEQUENT EVENTS
     -----------------

A.  On  July  18,  1997  the  Company   announced  the filing of a Registration
Statement  with  the  Securities and Exchange Commission  ("SEC")  regarding  a
proposed rights offering  (the  "1997  Offering")  to holders of its Depositary
Units.   The  aggregate  amount sought to be raised in  the  1997  Offering  is
approximately  $270 million,  which  is  expected  to  be  used  primarily  for
additional investment  opportunities.  The 1997 Offering was declared effective
by the SEC on August 7, 1997 and the Company announced that the record date for
the 1997 Offering is August  8,  1997.   Record date holders will be issued one
transferrable right for each five Depositary Units held.

Each right (the "Primary Subscription Right")  will  entitle the holder thereof
to acquire from the Company four Depositary Units and one 5% cumulative pay-in-
kind redeemable Preferred Unit.  Exercising rights holders  will be entitled to
exercise  an  over-subscription  privilege  for  all  or  any  portion  of  the
Depositary  Units  and  Preferred  Units not purchased through the exercise  of
Primary Subscription Rights.  The Depositary  Units  and  the  Preferred  Units
purchased  through  the  exercise  of   Primary  Subscription  Rights  must  be
purchased  as a unit consisting of four Depositary Units and one Preferred Unit
and may not be subscribed for separately.

B. The Company  has  executed  a binding contract to purchase a retail property
located in Schaumburg, Illinois.   The  purchase price is $9,250,000 which will
be paid all in cash.  The Company has paid  a  $500,000  non-refundable deposit
subject to delivery of a completed, approximately 100,000 square foot, building
to  be  tenanted by Bed Bath & Beyond, Inc., and Golfsmith International,  Inc.
The anticipated closing date is September 25, 1997.

Bed Bath  &  Beyond's lease is for an initial term of fifteen years starting at
$560,000 per year  for  their  70,000  square  foot  store  with four five year
renewal options at increased rentals.  Golfsmith International's  lease  is for
an initial term of fifteen years starting at $375,000 per year with three  five
year renewal options at increased rentals.  

C.   On  August  11,  1997, a wholly-owned subsidiary of the Company executed a
Purchase  and  Sale  Agreement   in   the   amount   of   $10,750,000,  without
contingencies, to acquire five notes and mortgages whose aggregate  face amount
is  approximately  $14,340,000,  excluding  accrued  and  unpaid  interest  and
penalties  owed  by  the  borrower  and  estimated  to  total  approximately an
additional $8,200,000.  The closing is expected to occur on or about August 18,
1997.  The Company has made a non-refundable deposit of $1,500,000.   The notes
are  secured  by  certain  real property belonging to the borrower, New Seabury
Company Limited Partnership.   The  loans  are currently non-performing and the
debtor  has  filed  a  Chapter  11 petition for relief  in  the  United  States
Bankruptcy Court, district of Massachusetts.   The  properties  are  part  of a
master planned community situated in the town of Mashpee located on Cape Cod in
Massachusetts.

D.   The Company is negotiating with a lender to obtain a loan commitment for a
mortgage  loan  with  a principal amount expected to be between $45-50 million,
which   will   be   secured   by    a    mortgage    on    a   three   building
office/retail/conference center complex net leased by the Company  to  Portland
General Electric Corporation ("PGE") in Portland, Oregon.  The complex contains
approximately  800,000 square feet on approximately 2.7 acres.  The commitment,
if signed, will  be  subject  to approval by the lender's investment committee,
due diligence review and other  closing  conditions.  The loan would replace an
existing mortgage loan on the complex with  an outstanding principal balance of
approximately $24,340,000, bearing interest at 8.5% and maturing in 2002.

The interest rate will be set based on a formula,  but  it is expected that the
interest rate will be approximately 7.70%.  It is anticipated  that  the entire
net  annual rent payable by PGE of approximately $5,137,000 will be applied  by
the Company  toward the debt service on the loan.  The refinancing would have a
maturity date  of  September, 2008, at which time a remaining principal payment
of approximately $20  million  would  be due from the Company.  There can be no
assurance that such refinancing will be consummated.


                                        14


        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997


          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

Forward-looking statements regarding management's present plans or expectations
involve  risks  and  uncertainties  and  changing   economic   or   competitive
conditions, as well as the negotiation of agreements with third parties,  which
could  cause  actual  results to differ from present plans or expectations, and
such  differences  could  be  material.   Readers  should  consider  that  such
statements speak only as to the date hereof.


GENERAL
- -------

The  Company  believes  that  it  will  benefit  from  diversification  of  its
portfolio. To further its investment objectives, the Company may  consider  the
acquisition  or  seek   effective  control  of  land  development companies and
other  real  estate   operating   companies   which  may   have  a  significant
inventory  of  quality  assets  under  development,  as   well  as  experienced
personnel.  From time to time the Company has discussed and in the  future  may
discuss and may make such acquisitions from Icahn, the General Partner or their
affiliates, provided the terms thereof are fair and reasonable to the  Company.
In  this  regard, an  offer  was made by the Company acting through  its  Audit
Committee  to  purchase  a  land  development  company  owned  by   Icahn   for
approximately  $48.5  million,  which offer  was not accepted.  While the audit
committee  may  consider  having  the  Company make a higher offer for the land
development company and may consider making such offer in Units of  the Company
(the  number of Units would be conditioned upon the audit committee's obtaining
a fairness opinion), there can be no  assurances  thereof or whether the trans-
action  would  be  pursued.  Additionally,  in  selecting  future  real  estate
investments,  the  Company  intends  to  focus  on assets that it  believes are
undervalued  in  the  real  estate  market,  which  investments   may   require
substantial  liquidity  to  maintain  a  competitive  advantage.   Despite  the
substantial  capital  pursuing  real estate opportunities, the Company believes
that  there   are   still  opportunities   available  to  acquire   investments
that  are  undervalued.  These  may include commercial  properties, residential
and   commercial   development   projects,  land,  non-performing   loans,  the
securities  of  entities which own, manage or develop significant  real  estate
assets, including limited  partnership  units  and  securities  issued  by real
estate  investment  trusts and the acquisition of debt or equity securities  of
companies which may be  undergoing  restructuring and sub-performing properties
that may require active asset management  and significant capital improvements.
The Company notes that while there are still opportunities available to acquire
investments that are undervalued, acquisition opportunities in  the real estate
market for value-added investors have become more competitive to source and the
increased competition may have some impact on the spreads and  the  ability  to
find quality assets  that  provide returns that are sought.  These  investments
may  not  be readily financeable  and  may not generate immediate positive cash
flow for the Company.  As such, they require  the  Company to maintain a strong
capital base in order to react quickly to these market opportunities as well as
to allow the Company the financial strength to  develop  or  reposition   these
assets.  While this may impact cash flow in the near term and there  can be  no
assurance  that  any  asset  acquired by the Company will increase  in value or
generate  positive cash flow,  the Company intends to focus on assets  that  it
believes  may  provide  opportunities  for  long-term  growth  and  further its
objective to diversify its portfolio.

Historically,  substantially  all of the Company's real estate assets have been
net leased to single corporate  tenants  under  long-term leases.  With certain
exceptions,  these tenants are required to pay all  expenses  relating  to  the
leased property  and  therefore  the  Company  is not typically responsible for
payment  of  expenses,  such  as maintenance, utilities,  taxes  and  insurance
associated with such properties.

By the end of the year 2000, net  leases  representing approximately 23% of the
Company's net annual rentals from its portfolio will be due for renewal, and by
the  end of the year 2002, net leases representing  approximately  41%  of  the
Company's  net  annual  rentals  will  be  due  for renewal.  Since most of the
Company's properties are net-leased to single, corporate  tenants,  it  may  be
difficult and time-consuming to re-lease or sell those properties that existing
tenants  decline to re-let or purchase and the Company may be required to incur
expenditures  to  renovate  such  properties for new tenants.  In addition, the
Company may become responsible for  the  payment of certain operating expenses,
including maintenance, utilities, taxes, insurance and environmental compliance
costs associated with such properties, which  are  presently the responsibility
of the tenant.  As a result, the Company could experience  an adverse impact on
net cash flow in the future from such properties.

                                     15

        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

An amendment to the Partnership  Agreement (the "Amendment") became effective
in August, 1996 which permits the  Company  to  invest  in securities issued by
companies that are not necessarily engaged as one of their  primary  activities
in  the ownership, development or management of real estate while remaining  in
the real  estate business and continuing to pursue suitable investments for the
Company in  the  real  estate  market.   The  Company  made  an  investment  in
accordance with the Amendment in the common stock of RJR Nabisco and recognized
a  gain  of  approximately  $29  million  on  the  sale of this investment.  In
addition, the Company has invested approximately $42.8 million in Stratosphere.
(See Note 5)

Expenses relating to environmental clean-up have not  had  a material effect on
the  earnings, capital expenditures, or competitive position  of  the  Company.
Management   believes   that   substantially   all  such  costs  would  be  the
responsibility of the tenants pursuant to lease terms.  While most tenants have
assumed  responsibility  for  the environmental conditions  existing  on  their
leased property, there can be no  assurance that the Company will not be deemed
to  be  a  responsible  party  or  that the  tenant  will  bear  the  costs  of
remediation.   Also, as the Company acquires  more  operating  properties,  its
exposure to environmental  clean-up  costs may increase.  The Company completed
Phase I Environmental Site Assessments  of  certain of its properties by third-
party consultants.  Based on the results of these  Phase  I  Environmental Site
Assessments,  the environmental consultant has recommended that  certain  sites
may have environmental conditions that should be further reviewed.

The Company has  notified  each of the responsible tenants to attempt to ensure
that they cause any required  investigation and/or remediation to be performed.
If such tenants do not arrange  for further investigations, or remediations, if
required, the Company may determine  to undertake the same at its own cost.  If
the tenants fail to perform responsibilities  under  their  leases  referred to
above, based solely upon the consultant's estimates resulting from its  Phase I
Environmental  Site  Assessments  referred  to above, it is presently estimated
that the Company's exposure could amount to $2-3  million, however, as no Phase
II Environmental Site Assessments have been conducted by the consultants, there
can  be  no  accurate  estimation  of the need for or extent  of  any  required
remediation, or the costs thereof.   In addition, the Company is planning Phase
I  Environmental  Site  Assessments  for  approximately   50  more  net  leased
properties during 1997.  Phase I Environmental Site Assessments  will  also  be
performed   in   connection  with  new  acquisitions  and  with  such  property
refinancings as the Company may deem necessary and appropriate.

RESULTS OF OPERATIONS
- ---------------------

THREE MONTHS ENDED JUNE 30, 1997 COMPARED TO THREE MONTHS ENDED JUNE 30, 1996
- -----------------------------------------------------------------------------
Gross revenues decreased by approximately $1,453,000, or 8.6%, during the three
months ended June  30,  1997  as  compared  to  the  same period in 1996.  This
decrease  reflects  approximate decreases of $1,424,000,  or  61.2%,  in  hotel
operating income, 1,072,000, or 21.0%, in rental income, and $551,000, or 8.4.%,
in  financing  lease income,  partially  offset  by  approximate  increases  of
$959,000, or 34.5%,  in  other interest income, $393,000 in dividend income and
$242,000  in  other income.  The  decrease  in  hotel  operating  revenues  was
primarily due to  the  sale  of  the  Phoenix  Holiday  Inn in April 1997.  The
decrease in rental income is primarily due to property sales.  The  decrease in
financing  lease  income is primarily attributable to normal lease amortization
and property sales.  The  increase in other interest income is primarily due to
an increase in short-term investments.   The increase in dividend income is due
to the Company's investment in limited partnership units.

Expenses decreased by approximately $2,425,000,  or  26.0%,  during  the  three
months  ended June 30, 1997 compared to the same period in 1996.  This decrease
reflects  decreases of approximately $1,189,000, or 28.8%, in interest expense,

                                           16

        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

$958,000, or  50.4%,  in  hotel  operating  expenses,  $236,000,  or  21.8%, in
property  expenses,  $23,000,  or  1.6%,  in  depreciation and amortization and
$19,000,  or 2.5%, in general and administrative  expenses.   The  decrease  in
interest expense  is  primarily  attributable  to  normal loan amortization and
reductions  due to repayments of maturing balloon debt  obligations,  including
the Senior Unsecured Debt, as well as the sale of encumbered properties.

Earnings before  property  and  securities  transactions and extraordinary item
increased during the three months ended June 30, 1997 by approximately $972,000
as  compared  to  the same period in 1996, primarily  due  to  increased  other
interest income, dividend  income  and  other  income  and  decreased  interest
expense,  partially  offset  by decreased rental income, financing lease income
and net hotel operating income.

Gain on property transactions  increased by approximately $2,513,000 during the
three months ended June 30, 1997 as compared to the same period in 1996, due to
differences in the size and number of transactions.

During the three months ended June  30,  1997, the Company recorded a provision
for loss on real estate of approximately $362,000  as compared to approximately
$175,000 in the same period of 1996.

During the three months ended June 30, 1997 a loss from early extinguishment of
debt  of  approximately  $251,000  was  recorded as compared  to  approximately
$522,000 in the same period of 1996.

Net  earnings  for  the  three  months  ended  June   30,   1997  increased  by
approximately $3,530,000 as compared to the three months ended  June  30,  1996
for the reasons previously stated.

SIX MONTHS ENDED JUNE 30, 1997 COMPARED TO SIX MONTHS ENDED JUNE 30, 1996
- -------------------------------------------------------------------------
Gross  revenues decreased by approximately $4,746,000, or 12.6%, during the six
months ended  June  30,  1997  as  compared  to  the same period in 1996.  This
decrease  reflects  approximate  decreases  of  $2,460,000   in  other  income,
$1,867,000, or 18.5%, in rental income,$1,371,000, or 10.2%, in financing lease
income, and $1,500,000, or 26.9%, in hotel operating income partially offset by
approximate increases of $1,757,000 in dividend income and $695,000,  or 12.9%,
in other interest income.  The decrease in other income is primarily due to the
Travelodge  lease  termination  in  1996.   The  decrease  in  rental income is
primarily  due  to property sales.  The decrease in financing lease  income  is
primarily attributable  to  normal  lease  amortization and property sales. The
decrease in hotel operating income is primarily attributable to the sale of the
Phoenix Holiday Inn in April 1997. The increase  in  dividend  income is due to
the  Company's investment in limited partnership units. The increase  in  other
interest  income is primarily due to an increase in short-term investments. The
hotel revenues  for  the  six months ended June 30, 1997 are disproportionately
higher than those expected  for  subsequent quarters of 1997 due to the sale of
the Phoenix hotel mentioned previously.

Expenses decreased by approximately $3,374,000, or 17.8%, during the six months
ended  June  30, 1997 compared to the  same  period  in  1996.   This  decrease
reflects decreases  of approximately $2,352,000, or 27.3%, in interest expense,
$808,000, or 20.7%, in  hotel  operating  expenses,  and $245,000, or 11.6%, in
property  expenses partially offset by increases of approximately  $22,000,  or
1.5%,  in  general   and   administrative  expenses  and  $9,000,  or  .3%,  in
depreciation and amortization.   The  decrease in interest expense is primarily

                                     17

        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

attributable to normal loan amortization  and  reductions  due to repayments of
maturing balloon debt obligations, including the Senior Unsecured Debt, as well
as the sale of encumbered properties.

Earnings  before  property  and securities transactions and extraordinary  item
decreased during the six months ended June 30, 1997 by approximately $1,371,000
as compared to the same period  in  1996,  primarily  due  to  decreased  other
income,  rental  income,  financing lease income and net hotel operating income
partially offset by dividend  income  and  decreased  interest  expense  due to
repayments of maturing debt obligations.

Gain on property transactions increased by approximately $5,417,000 during  the
six  months  ended June 30, 1997 as compared to the same period in 1996, due to
differences in the size and number of transactions.

During the six months ended June 30, 1997, the Company recorded a provision for
loss on real estate  of  approximately  $362,000 as compared to $175,000 in the
comparable period of 1996.

During the six months ended June 30, 1997,  the  Company recorded a gain on the
sale of marketable securities of approximately $29,188,000  relating to its RJR
stock.  There was no such transaction in 1996.

During the six months ended June 30, 1997, the Company recorded a loss on early
extinguishment of debt of approximately $251,000 as compared  to  approximately
$522,000 in the same period of 1996.

Net  earnings for the six months ended June 30, 1997 increased by approximately
$33,317,000  as  compared to the six months ended June 30, 1996 for the reasons
previously stated,  including  the  non-recurring sale of the RJR stock. Due to
the sale of the Phoenix hotel property  previously  mentioned  results of hotel
operations  for  the  six  months  ended  June  30,  1997  are  expected to  be
significantly higher than subsequent quarters of 1997.

CAPITAL RESOURCES AND LIQUIDITY
- -------------------------------

Generally,  the cash needs of the Company for day-to-day operations  have  been
satisfied from  cash  flow generated from current operations.  In recent years,
the Company has applied a significant portion of its operating cash flow to the
repayment of maturing debt  obligations.   Cash flow from day-to-day operations
represents net cash provided by operating activities (excluding working capital
changes and non-recurring other income) plus  principal  payments  received  on
financing  leases as well as principal receipts on certain mortgages receivable
reduced by periodic principal payments on mortgage debt.

The Company  may  not  be  able  to re-let certain of its properties at current
rentals.  As previously discussed, net leases representing approximately 41% of
the Company's net annual rentals will be due for renewal by the end of the year
2002.   In  1997,  seven  leases covering  seven  properties  and  representing
approximately $812,000 in annual  rentals  are  scheduled  to  expire.  Five of
these  leases  originally representing approximately $453,000 in annual  rental
income have been  or  will  be  re-let or renewed for approximately $448,000 in
annual rentals.  Such renewals are  generally  for  a  term of five years.  One
property,  with  an  approximate  annual  rental income of $151,000,  is  being
marketed for sale or lease. The status of one  lease,  with  approximate annual

                                     18



        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

rental income of $208,000, is uncertain at this time.

The  Board of Directors of the General Partner announced that no  distributions
on its  Depositary  Units  are  expected  to  be  made  in 1997.  In making its
announcement,  the  Company  noted  it  plans  to  continue to apply  available
operating cash flow toward its operations, repayment  of maturing indebtedness,
tenant  requirements  and  other  capital  expenditures and  creation  of  cash
reserves for contingencies including environmental  matters and scheduled lease
expirations.

During the six months ended June 30, 1997, the Company  generated approximately
$19.4 million in cash flow from day-to-day operations.

Capital expenditures for real estate, were approximately  $974,000  during  the
six months ended June 30, 1997.

In  1998,  the Company has the final $11.3 million principal payment due on its
Senior Unsecured  Debt  and  approximately  $3.5  million  and  $5.4 million of
maturing balloon mortgages due in 1998 and 1999, respectively.  During  the six
months  ended  June  30,  1997,  approximately  $16.3  million of maturing debt
obligations,  including an $11.3 million payment on the Senior  Unsecured  Debt
were repaid out  of the Company's cash flow.  The Company may seek to refinance
a portion of these maturing mortgages, although it does not expect to refinance
all of them, and may  repay them from cash flow and increase reserves from time
to time, thereby reducing cash flow otherwise available for other uses.

During the six months ended  June  30,  1997,  net  cash  flow after payment of
maturing debt obligations, capital expenditures, and creation  of cash reserves
of  approximately  $2  million  was  approximately  break  even.  The Company's
operating cash reserves are approximately $27 million at June  30,  1997 (which
does  not  include  the  cash  from  capital  transactions  that  has increased
primarily  due to the sale of the RJR common stock which is being retained  for
investment),  which  are  being  retained  to  meet  maturing debt obligations,
capitalized expenditures for real estate and certain contingencies  facing  the
Company.   The Company from time to time may increase its cash reserves to meet
its  maturing   debt   obligations,   tenant  requirements  and  other  capital
expenditures  and  to  guard  against scheduled  lease  expirations  and  other
contingencies including environmental matters.

As of June 30, 1997, the Company  has  $11,307,775  of  Senior  Unsecured  Debt
outstanding.   Pursuant to the Note Agreements, the Company is required to make
semi-annual interest payments and annual principal payments.  The interest rate
charged on the Senior  Unsecured  Debt is 9.6% per annum.  As of June 30, 1997,
the Company was in compliance with the terms of the Note Agreements.

Sales  proceeds  from  the sale or disposal  of  portfolio  properties  totaled
approximately $23.8 million in the six months ended June 30, 1997.  The Company
intends to use property  sales,  financing  and  refinancing  proceeds  for new
investments.   The  Amendment  permits  the  Company to invest a portion of its
funds in securities of issuers that are not primarily  engaged  in real estate.
In 1996 the Company invested approximately $83 million in the common  stock  of
RJR.   In  February  1997,  the Company sold its entire interest in RJR for net
proceeds of approximately $112 million and realized a gain of approximately $29
million.   Recently,  the  Company  invested  approximately  $42.8  million  to
purchase   certain   mortgage  notes   issued   by   Stratosphere   Corporation
("Stratosphere") having a face value of $55 million.  In addition, an affiliate

                                     19


        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

of the General Partner currently owns approximately $45.5 million face value of
such  Stratosphere  mortgage  notes.   Stratosphere   owns   and  operates  the
Stratosphere  Tower,  Casino  &  Hotel  in  Las Vegas, Nevada and has  filed  a
voluntary proceeding for reorganization pursuant  to  Chapter  11 of the United
States Bankruptcy Code.  Such affiliate of the General Partner and  the Company
together  submitted a proposal for the restructuring of Stratosphere which,  if
accepted and pursued will involve additional investments in Stratosphere by the
Company and  such affiliate of the General Partner. It is presently anticipated
that if such transaction  is  pursued  and consummated that the Company and the
affiliate of the General Partner would enter  into  a  joint  venture regarding
such Stratosphere investment, with such venture to be managed by such affiliate
of  the  General  Partner on terms fair and reasonable to the Company  and  the
Company's investment to be structured under applicable regulatory requirements.
In addition, the Company  is  investigating  possible  tender  offers for real
estate  operating  companies  which,  together  with  the  possible  additional
investment  in Stratosphere, could involve investments of over $200 million  by
the Company in  the  foreseeable  future.   The  Company  understands  that the
Stratosphere   Board  of  Directors  is  in  favor  of  the  proposal  for  the
reorganization of  Stratosphere.   However, no assurances can be made that such
transactions will be pursued or that  such investments will be made.  Also, the
Company understands that Stratosphere has been experiencing negative cash flow,
and there can be no assurance that any  plan  of reorganization of Stratosphere
out of bankruptcy will prove to be successful. See Note 5 above. To further its
investment  objectives,  the  Company   may  consider  the  acquisition or seek
effective control of land development companies and other real estate operating
companies  which  may  have  a  significant  inventory of quality  assets under
development  as  well  as  experienced   personnel.   This   may   enhance  its
ability  to  further  diversify its portfolio of properties and gain access  to
additional operating and development capabilities.

The Company believes that the strengthening of the real estate market and the
stock market over recent years has permitted the Company and others to sell
properties at increasingly favorable prices.  However, the Company believes
that the markets may be due for a downward correction which could result in
purchasing opportunities from sellers who may seek to liquidate assets when
their expected returns decrease; also, the trading prices of securities issued
by such companies could decline, providing additional investment opportunities.
In the real estate markets, which historically have been cyclical, this may be
especially true due to the unprecedented high volume of securities issued by
real estate operating companies.  This may present opportunities for companies
with strong cash positions to acquire large portfolios of assets at possible
discounts to their implicit values and for the acquisition or recapitalization
of operating companies, including those with significant real estate assets.

Pursuant to the 1997 Offering, the Company is seeking to raise approximately
$270 million to increase its available liquidity so that it will be in a
better position to take advantage of investment opportunities and to further
diversity its portfolio.  Additionally, the Company may determine to reduce
debt of certain properties where the interest rate is considered to be in
excess of current market rates.  The closing under the 1997 Offering is
expected to occur in September, 1997.  See Note 13 above.

                                     20



        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997

                          PART II.  Other information

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
        --------------------------------

(A) Financial Data Schedule is attached hereto as Exhibit EX-27

        EXHIBIT INDEX

        EXHIBIT     DESCRIPTION
        -------     -----------
        EX-27       Financial Data Schedule

(B) (1) Form 8-K was filed on July 18, 1997 regarding the Company's filing of
a registration statement on Form S-3 ("Registration Statement") with the
Securities and Exchange Commission regarding a proposed rights offering (the
"1997 Offering) by the Registrant to holders of its depositary units.
    (2) A Form 8-K was filed on July 24, 1997 regarding announcing the record
date for the proposed 1997 Offering.
    (3) A Form 8-K was filed on August 7, 1997 announcing that the Securities
and Exchange Commission declared effective the Registration Statement relating
to the 1997 Offering.

                                     21



        AMERICAN REAL ESTATE PARTNERS, L.P.- FORM 10-Q - JUNE 30, 1997




                                  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 thereunto duly authorized.



                                 AMERICAN REAL ESTATE PARTNERS, L.P.
                                 By: American Property Investors, Inc.
                                     General Partner


                                 /S/ JOHN P. SALDARELLI
                                 -------------------------------------
                                 John P. Saldarelli Treasurer
                                 (Principal Financial Officer
                                 and Principal Accounting Officer)

Date:   August 13, 1997

                                     22



 

5 0000813762 AMERICAN REAL ESTATE PARTNERS, L.P. 1,000 6-MOS DEC-31-1997 JUN-30-1997 208,088 0 0 0 0 0 426,975 45,054 687,357 0 154,739 0 0 0 518,735 687,357 0 32,822 0 7,871 1,472 0 6,254 56,975 0 0 0 (251) 0 56,724 2.01 2.01