Investments in Unconsolidated Affiliated Entities (Tables)
|
6 Months Ended |
Jun. 30, 2026 |
| Brownmill Joint Venture [Member] |
|
| Investments in Unconsolidated Affiliated Entities (Tables) [Line Items] |
|
| Schedule of condensed statements of operations |
The
following table represents the condensed statements of operations for the Brownmill Joint Venture:
| | |
For the Three Months Ended June 30, | | |
For the Six Months Ended June 30, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Revenues | |
$ | 1,045 | | |
$ | 963 | | |
$ | 2,234 | | |
$ | 2,061 | |
| | |
| | | |
| | | |
| | | |
| | |
| Property operating expenses | |
| 479 | | |
| 382 | | |
| 1,036 | | |
| 825 | |
| Depreciation and amortization | |
| 188 | | |
| 186 | | |
| 379 | | |
| 370 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating income | |
| 378 | | |
| 395 | | |
| 819 | | |
| 866 | |
| | |
| | | |
| | | |
| | | |
| | |
| Interest expense and other, net | |
| (311 | ) | |
| (148 | ) | |
| (662 | ) | |
| (296 | ) |
| Net income | |
$ | 67 | | |
$ | 247 | | |
$ | 157 | | |
$ | 570 | |
| Company’s share of net income (48.6%) | |
$ | 33 | | |
$ | 120 | | |
$ | 76 | | |
$ | 276 | |
| Additional depreciation and amortization expense (1) | |
| (21 | ) | |
| (20 | ) | |
| (41 | ) | |
| (41 | ) |
| Company’s earnings from investment | |
$ | 12 | | |
$ | 100 | | |
$ | 35 | | |
$ | 235 | |
| (1) | Additional
depreciation and amortization relates to the amortization of the difference between the cost of the interest in the Brownmill Joint Venture
and the amount of the underlying equity in net assets of the Brownmill Joint Venture. |
|
| Schedule of condensed balance sheets |
The
following table represents the condensed balance sheets for the Brownmill Joint Venture:
| | |
As of
June 30, | | |
As of
December 31, | |
| | |
2026 | | |
2025 | |
| | |
| | |
| |
| Investment properties, net | |
$ | 11,189 | | |
$ | 11,524 | |
| Cash and restricted cash | |
| 1,231 | | |
| 999 | |
| Other assets | |
| 976 | | |
| 726 | |
| Total assets | |
$ | 13,396 | | |
$ | 13,249 | |
| | |
| | | |
| | |
| Mortgages payable, net | |
$ | 21,605 | | |
$ | 21,518 | |
| Other liabilities | |
| 773 | | |
| 763 | |
| Members’ deficit | |
| (8,982 | ) | |
| (9,032 | ) |
| Total liabilities and members’ deficit | |
$ | 13,396 | | |
$ | 13,249 | |
|
| Hilton Garden Inn Joint Venture [Member] |
|
| Investments in Unconsolidated Affiliated Entities (Tables) [Line Items] |
|
| Schedule of condensed statements of operations |
The
following table represents the condensed statements of operations for the Hilton Garden Inn Joint Venture:
| | |
For the Three Months Ended June 30, | | |
For the Six Months Ended June 30, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Revenues | |
$ | 3,583 | | |
$ | 3,475 | | |
$ | 6,108 | | |
$ | 5,563 | |
| Property operating expenses | |
| 2,074 | | |
| 1,956 | | |
| 3,980 | | |
| 3,726 | |
| General and administrative costs | |
| 17 | | |
| 9 | | |
| 31 | | |
| 29 | |
| Depreciation and amortization | |
| 440 | | |
| 434 | | |
| 891 | | |
| 1,036 | |
| Operating income | |
| 1,052 | | |
| 1,076 | | |
| 1,206 | | |
| 772 | |
| Interest expense and other, net | |
| (712 | ) | |
| (1,029 | ) | |
| (1,260 | ) | |
| (1,666 | ) |
| Net income/(loss) | |
$ | 340 | | |
$ | 47 | | |
$ | (54 | ) | |
$ | (894 | ) |
| Company’s share of earnings (50%) | |
$ | 170 | | |
$ | 24 | | |
$ | (27 | ) | |
$ | (447 | ) |
|
| Schedule of condensed balance sheets |
The
following table represents the condensed balance sheets for the Hilton Garden Inn Joint Venture:
| | |
As of June 30, | | |
As of December 31, | |
| | |
2026 | | |
2025 | |
| | |
| | |
| |
| Investment property, net | |
$ | 43,696 | | |
$ | 44,503 | |
| Cash and restricted cash | |
| 2,062 | | |
| 2,433 | |
| Other assets | |
| 1,345 | | |
| 1,189 | |
| Total assets | |
$ | 47,103 | | |
$ | 48,125 | |
| | |
| | | |
| | |
| Mortgage payable, net | |
$ | 32,355 | | |
$ | 32,364 | |
| Other liabilities | |
| 1,044 | | |
| 1,293 | |
| Members’ capital | |
| 13,704 | | |
| 14,468 | |
| Total liabilities and members’ capital | |
$ | 47,103 | | |
$ | 48,125 | |
|