| Schedule of Outstanding Indebtedness |
Debt, net of debt issuance costs, is as follows (in thousands): | | | | | | | | | | | | | | | | | September 30, 2026 | | December 31, 2025 | | Revolving debt | | $ | 125,000 | | | $ | 125,000 | | | Term loans | | 1,183,430 | | | 915,730 | | | Convertible notes | | — | | | 287,500 | | | Mortgage loans | | 75,461 | | | 75,913 | | | | 1,383,891 | | | 1,404,143 | | | Unamortized debt issuance costs | | (16,196) | | | (10,129) | | Debt, net of debt issuance costs | | $ | 1,367,695 | | | $ | 1,394,014 | |
Detailed information about our debt at September 30, 2026 and December 31, 2025 is as follows (dollars in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Principal Balance Outstanding | | Lender | | Interest Rate | | | | Initial Maturity Date | | Fully Extended Maturity Date | | Number of Encumbered Properties | | September 30, 2026 | | December 31, 2025 | | OPERATING PARTNERSHIP DEBT: | | | | | | | | | | | | | | | | 2026 Senior Credit Facility | | | | | | | | | | | | | | | | Bank of America, N.A. | | | | | | | | | | | | | | | $400 Million Revolver (1) | | 5.85% Variable | | | | 6/29/2030 | | 6/29/2031 | | n/a | | $ | — | | | $ | — | | $200 Million Term Loan (1) | | 5.80% Variable | | | | 6/29/2031 | | 6/29/2031 | | n/a | | 200,000 | | | 200,000 | | $50 Million Delayed Draw Term Loan (1) | | 5.79% Variable | | | | 6/29/2031 | | 6/29/2031 | | n/a | | — | | | — | | | Total Senior Credit Facility | | | | | | | | | | | | 200,000 | | | 200,000 | | | | | | | | | | | | | | | | | | Other Term Loans | | | | | | | | | | | | | | | Regions Bank 2024 Term Loan Facility (1) | | 5.80% Variable | | | | 2/26/2028 | | 2/26/2029 | | n/a | | 200,000 | | | 200,000 | | Bank of America, N.A. 2025 Delayed Draw Term Loan (1) | | 5.79% Variable | | | | 3/27/2028 | | 3/27/2030 | | n/a | | 275,000 | | | — | | | Total Other Term Loans | | | | | | | | | | | | 475,000 | | | 200,000 | | | | | | | | | | | | | | | | | | Convertible Notes | | 1.50% Fixed | | | | 2/15/2026 | | 2/15/2026 | | n/a | | — | | | 287,500 | | | Total Operating Partnership Debt | | | | | | | | | | | | 675,000 | | | 687,500 | | | | | | | | | | | | | | | | | | JOINT VENTURE DEBT: | | | | | | | | | | | | | | | | Brickell Joint Venture Mortgage Loan | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Wells Fargo Bank, N.A. | | 5.98% Variable | | | | 5/15/2028 | | 5/15/2030 | | 2 | | | 58,000 | | | 58,000 | | | | | | | | | | | | | | 58,000 | | | 58,000 | | | | | | | | | | | | | | | | | | GIC Joint Venture Credit Facility and Term Loans | | | | | | | | | | | | | | | | Bank of America, N.A. | | | | | | | | | | | | | | | $125 Million Revolver (2) | | 6.05% Variable | | | | 9/15/2027 | | 9/15/2028 | | n/a | | 125,000 | | | 125,000 | | $125 Million Term Loan (2) | | 6.00% Variable | | | | 9/15/2027 | | 9/15/2028 | | n/a | | 125,000 | | | 125,000 | | | | | | | | | | | | | | | | | Bank of America, N.A. 2025 Term Loan (3) | | 6.25% Variable | | | | 7/24/2028 | | 7/24/2030 | | n/a | | 383,430 | | | 390,730 | | | Wells Fargo | | 4.99% Fixed | | | | 6/6/2028 | | 6/6/2028 | | 1 | | 12,039 | | | 12,253 | | | PACE loan | | 6.10% Fixed | | | | 7/31/2040 | | 7/31/2040 | | n/a | | 5,422 | | | 5,660 | | | Total GIC Joint Venture Credit Facility and Term Loans | | | | | | | | | | 1 | | 650,891 | | | 658,643 | | | Total Joint Venture Debt | | | | | | | | | | 3 | | | 708,891 | | | 716,643 | | | Total Debt | | | | | | | | | | 3 | | | $ | 1,383,891 | | | $ | 1,404,143 | |
(1) The 2026 Senior Credit Facility, the Regions Bank 2024 Term Loan Facility, and the 2025 Delayed Draw Term Loan are supported by a borrowing base of 50 unencumbered hotel properties and their affiliates. (2) The $125 Million Revolver and the $125 Million Term Loan are secured by pledges of the equity in the entities that own 15 lodging properties and affiliated entities. (3) The GIC Joint Venture Term Loan with Bank of America, N.A. is secured by pledges of the equity in the entities that own 23 lodging properties and two parking garages and their affiliates.
|
| Schedule of Fixed-rate and Variable-rate Debt, after Giving Effect to Interest Rate Derivative |
Our total fixed-rate and variable-rate debt, after consideration of our interest rate derivative agreements that are currently in effect, is as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2026 | | Percentage | | December 31, 2025 | | Percentage | Fixed-rate debt (1) | | $ | 700,461 | | | 51% | | $ | 988,413 | | | 70% | | Variable-rate debt | | 683,430 | | | 49% | | 415,730 | | | 30% | | | $ | 1,383,891 | | | | | $ | 1,404,143 | | | |
(1) At September 30, 2026, debt related to our wholly-owned properties and our pro rata share of joint venture debt has a fixed-rate debt ratio of approximately 51% of our total pro rata indebtedness when taking into consideration interest rate swaps that are currently in effect.
|
| Schedule of Fair Value of Fixed-rate that is Debt Not Recorded at Fair Value |
Information about the fair value of our fixed-rate debt that does not approximate fair value is as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2026 | | December 31, 2025 | | | | | Carrying Value | | Fair Value | | Carrying Value | | Fair Value | | Valuation Technique | | Convertible notes | | $ | — | | | $ | — | | | $ | 287,500 | | | $ | 287,500 | | | Level 1 - Market approach | | Mortgage loans | | 17,461 | | | 16,993 | | | 17,913 | | | 17,849 | | | Level 2 - Market approach | | | $ | 17,461 | | | $ | 16,993 | | | $ | 305,413 | | | $ | 305,349 | | | |
|