XML 68 R58.htm IDEA: XBRL DOCUMENT v3.22.1
Investment in Unconsolidated Joint Ventures - Financial Position And Results of Operations From Our Investees (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Assets                      
Real estate $ 296,363       $ 377,383       $ 296,363 $ 377,383  
Other assets 84,004       79,613       84,004 79,613  
Total assets 788,409       879,082       788,409 879,082  
Liabilities and Equity                      
Total liabilities and equity 788,409       879,082       788,409 879,082  
Investment in unconsolidated joint ventures 52,879       51,786       52,879 51,786  
Revenues:                      
Rental revenue                 37,808 51,909 $ 46,231
Other income                 2,966 5,113 1,823
Total revenue 8,117 $ 10,034 $ 10,795 $ 11,828 18,679 $ 12,159 $ 13,431 $ 12,753 40,774 57,022 48,054
Expenses:                      
Depreciation and amortization                 15,029 18,579 15,585
Net income (loss)                 10,077 7,464 (26,137)
Our share of net income (loss) in unconsolidated joint venture                 14,531 (519) (2,758)
Unconsolidated joint venture                      
Liabilities and Equity                      
Our share of partners' capital 71,800       84,983       71,800 84,983  
Our share of Mezzanine note payable and accrued interest 125,306       123,752       125,306 123,752  
Basis adjustment (144,227)       (156,949)       (144,227) (156,949)  
Investment in unconsolidated joint ventures 52,879       51,786       52,879 51,786  
Revenues:                      
Rental revenue                 131,455 117,336 109,746
Other income                 7,706 6,240 5,631
Total revenue                 139,161 123,576 115,377
Expenses:                      
Operating expenses                 72,001 62,919 60,516
Depreciation and amortization                 31,073 30,456 43,942
Interest                 55,129 56,903 61,315
Total operating expenses                 158,203 150,278 165,773
Net income (loss)                 (19,042) (26,702) (50,396)
Our share of net income (loss) in unconsolidated joint venture                 14,531 (519) $ (2,758)
Unconsolidated joint venture | Unconsolidated Joint Ventures                      
Assets                      
Real estate 1,208,716       1,217,725       1,208,716 1,217,725  
Other assets 72,151       61,472       72,151 61,472  
Total assets 1,280,867       1,279,197       1,280,867 1,279,197  
Liabilities and Equity                      
Mortgage notes payable 854,015       830,721       854,015 830,721  
Mezzanine notes payable 242,942       239,878       242,942 239,878  
Other liabilities 40,316       35,632       40,316 35,632  
Our share of partners' capital 71,800       84,983       71,800 84,983  
Outside partner's capital 71,794       87,983       71,794 87,983  
Total liabilities and equity $ 1,280,867       $ 1,279,197       $ 1,280,867 $ 1,279,197