================================================================================

                                  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 4, 2006 (August 4, 2006)

                                   ----------

                            Arbor Realty Trust, Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Maryland                   001-32136               20-0057959
  ----------------------------        ------------         -------------------
  (State or other jurisdiction        (Commission             (IRS Employer
       of incorporation)              File Number)         Identification No.)

   333 Earle Ovington Boulevard, Suite 900 Uniondale, New York       11553
   -----------------------------------------------------------     ----------
            (Address of principal executive offices)               (Zip Code)

                                 (516) 832-8002
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

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))

================================================================================



                            Arbor Realty Trust, Inc.
                           Current Report on Form 8-K

ITEM 2.02  RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

     On August 4, 2006, Arbor Realty Trust, Inc. issued a press release
announcing its earnings for the quarter ended June 30, 2006, a copy of which is
attached hereto as Exhibit 99.1.

ITEM 9.01  FINANCIAL STATEMENTS AND EXHIBITS.

(d)      Exhibits

         Exhibit
         Number     Description
         -------    ------------------------------------
         99.1       Press Release, dated August 4, 2006.



                                    SIGNATURE

     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.

Dated:  August 4, 2006                   ARBOR REALTY TRUST, INC.


                                         By:      /s/ Walter K. Horn
                                                  ------------------------------
                                         Name:    Walter K. Horn
                                         Title:   General Counsel, Secretary and
                                                  Director of Compliance



                                  EXHIBIT INDEX

Exhibit Number
--------------
     99.1             Press Release, dated August 4, 2006.