XML 26 R16.htm IDEA: XBRL DOCUMENT v3.19.2
Debt
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Debt Debt
The Company’s mortgage loans are collateralized by first-mortgage liens on certain of the Company’s properties. The mortgage loans are non-recourse except for instances of fraud or misapplication of funds. Mortgage and senior unsecured revolving credit facility debt consisted of the following (dollars in thousands):
 
CollateralInterest RateMaturity Date6/30/19 Property Carrying ValueBalance Outstanding on Loan as of
June 30, 2019December 31,
2018
Senior Unsecured Revolving Credit Facility (1)4.49 %March 8, 2022$— $79,000 $81,500 
Residence Inn by Marriott New Rochelle, NY5.75 %September 1, 202118,075 13,151 13,361 
Residence Inn by Marriott San Diego, CA 4.66 %February 6, 202345,319 27,580 27,885 
Homewood Suites by Hilton San Antonio, TX 4.59 %February 6, 202330,476 15,741 15,916 
Residence Inn by Marriott Vienna, VA4.49 %February 6, 202332,435 21,538 21,782 
Courtyard by Marriott Houston, TX4.19 %May 6, 202331,610 17,768 17,976 
Hyatt Place Pittsburgh, PA4.65 %July 6, 202335,294 21,756 21,989 
Residence Inn by Marriott Bellevue, WA4.97 %December 6, 202364,920 44,270 44,680 
Residence Inn by Marriott Garden Grove, CA4.79 %April 6, 202438,171 32,338 32,620 
Residence Inn by Marriott Silicon Valley I, CA 4.64 %July 1, 202481,038 64,800 64,800 
Residence Inn by Marriott Silicon Valley II, CA4.64 %July 1, 202482,767 70,700 70,700 
Residence Inn by Marriott San Mateo, CA 4.64 %July 1, 202463,554 48,600 48,600 
Residence Inn by Marriott Mountain View, CA4.64 %July 6, 202454,140 37,900 37,900 
SpringHill Suites by Marriott Savannah, GA4.62 %July 6, 202435,224 30,000 30,000 
Hilton Garden Inn Marina del Rey, CA4.68 %July 6, 202439,818 21,145 21,355 
Homewood Suites by Hilton Billerica, MA 4.32 %December 6, 202414,464 15,829 15,965 
Hampton Inn & Suites Houston Medical Center, TX 4.25 %January 6, 202515,687 17,872 18,026 
Total debt before unamortized debt issue costs$682,992 $579,988 $585,055 
Unamortized mortgage debt issue costs(1,585)(1,773)
Total debt outstanding$578,403 $583,282 
 
(1)The interest rate for the senior unsecured revolving credit facility is variable and based on either LIBOR plus an applicable margin ranging from 1.55% to 2.3%, or prime plus an applicable margin of 0.55% to 1.3%.
At June 30, 2019 and December 31, 2018, the Company had $79.0 million and $81.5 million, respectively, of outstanding borrowings under its senior unsecured revolving credit facility. At June 30, 2019, the maximum borrowing availability under the senior unsecured revolving credit facility was $250.0 million.
The Company estimates the fair value of its fixed rate debt by discounting the future cash flows of each instrument at estimated market rates. All of the Company's mortgage loans are fixed-rate. Rates take into consideration general market conditions, quality and estimated value of collateral and maturity of debt with similar credit terms and are classified within level 3 of the fair value hierarchy. The estimated fair value of the Company’s fixed rate debt as of June 30, 2019 and December 31, 2018 was $507.0 million and $489.0 million, respectively.
The Company estimates the fair value of its variable rate debt by taking into account general market conditions and the estimated credit terms it could obtain for debt with similar maturity and is classified within level 3 of the fair value hierarchy. As of June 30, 2019, the Company’s only variable rate debt is under its senior unsecured revolving credit facility. The estimated fair value of the Company’s variable rate debt as of June 30, 2019 and December 31, 2018 was $79.0 million and $81.5 million, respectively.
As of June 30, 2019, the Company was in compliance with all of its financial covenants. At June 30, 2019, the Company’s consolidated fixed charge coverage ratio was 3.2 and the credit facility covenant is 1.5. Future scheduled principal payments of debt obligations as of June 30, 2019, for the current year and each of the next four calendar years and thereafter are as follows (in thousands):
Amount
2019 (remaining six months)$4,425 
2020 9,536 
2021 21,963 
2022 88,954 
2023 142,545 
2024296,658 
Thereafter15,907 
Total debt before unamortized debt issue costs$579,988 
Unamortized mortgage debt issue costs(1,585)
Total debt outstanding$578,403