XML 100 R90.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt, Net - Debt Agreements (Details)
$ in Thousands
1 Months Ended 9 Months Ended 12 Months Ended 60 Months Ended
Jul. 31, 2022
USD ($)
Jun. 30, 2022
May 31, 2022
Apr. 30, 2022
USD ($)
Jan. 31, 2022
USD ($)
Oct. 31, 2021
USD ($)
Aug. 31, 2021
USD ($)
Jun. 30, 2021
USD ($)
Mar. 31, 2021
USD ($)
Jan. 31, 2021
USD ($)
Nov. 30, 2020
USD ($)
Apr. 30, 2020
USD ($)
Mar. 31, 2020
USD ($)
Sep. 30, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2018
USD ($)
home
Oct. 31, 2028
Mar. 31, 2022
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2015
USD ($)
Debt instruments                                          
Outstanding debt                           $ 326,804 $ 227,474            
Loss on extinguishment of debt                           130              
Community Development District debt (CDD)                           13,200 14,100            
Assets                           1,339,540 1,208,151            
Asset Pledged as Collateral without Right                                          
Debt instruments                                          
Assets                           $ 469,300              
Assets, Pledging Purpose                           Outstanding debt              
Watersound Origins Crossings JV Loan                                          
Debt instruments                                          
Loan amount         $ 44,000                           $ 37,900    
Outstanding debt                           $ 44,015 $ 37,897            
Debt interest rate (as a percent)                             5.00%            
Floor rate (as a percent)         3.30%                 3.30%              
Company's liability as guarantor, upon reaching and maintaining a certain debt service coverage ratio (as a percent)     25.00%                                    
Watersound Origins Crossings JV Loan | Maximum                                          
Debt instruments                                          
Loan costs                           $ 100              
Watersound Origins Crossings JV Loan | SOFR                                          
Debt instruments                                          
Basis spread on variable rate (as a percent)         2.80%                 2.80%              
PPN JV Loan                                          
Debt instruments                                          
Loan amount                                         $ 48,200
Outstanding debt                           $ 42,816 $ 43,582            
Pier Park Resort Hotel JV Loan                                          
Debt instruments                                          
Loan amount                       $ 52,500                  
Outstanding debt                           38,333 14,650            
Debt instrument, period subject to interest payments only                       36 months                  
Debt service coverage period                       12 months                  
Pier Park Resort Hotel JV Loan | Maximum                                          
Debt instruments                                          
Loan amount                       $ 60,000                  
Pier Park Resort Hotel JV Loan | Interest Rate Swap                                          
Debt instruments                                          
Notional amount                       $ 42,000   $ 42,000              
Fixed interest rate (as a percent)                           3.20%              
PPC JV Loan (insured by HUD)                                          
Debt instruments                                          
Loan amount                               $ 36,600          
Outstanding debt                           $ 35,304 35,670            
PPC JV Loan (insured by HUD) | Minimum                                          
Debt instruments                                          
Prepayment premium, as a percent of principal repaid                               2.00%          
PPC JV Loan (insured by HUD) | Maximum                                          
Debt instruments                                          
Prepayment premium, as a percent of principal repaid                               10.00%          
PPC II JV Loan                                          
Debt instruments                                          
Loan amount                                     17,500    
Outstanding debt                                   $ 17,300      
PPC II JV Loan (insured by HUD)                                          
Debt instruments                                          
Loan amount       $ 22,900                                  
Outstanding debt                           22,723 17,374            
Debt interest rate (as a percent)       2.70%                                  
Additional loan cost from refinance                           200              
Loss on extinguishment of debt                           100              
PPC II JV Loan (insured by HUD) | Minimum                                          
Debt instruments                                          
Prepayment premium, as a percent of principal repaid       1.00%                                  
PPC II JV Loan (insured by HUD) | Maximum                                          
Debt instruments                                          
Prepayment premium, as a percent of principal repaid       10.00%                                  
Watercrest JV Loan                                          
Debt instruments                                          
Loan amount                                     22,500    
Outstanding debt                           21,150 20,053            
Watercrest JV Loan | Interest Rate Swap                                          
Debt instruments                                          
Notional amount                             $ 20,000       $ 20,000    
Fixed interest rate (as a percent)                             4.40%       4.40%    
Gain on swap upon termination       $ 100                                  
Breakfast Point Hotel Loan                                          
Debt instruments                                          
Loan amount                     $ 16,800                    
Outstanding debt                           $ 16,413 $ 11,843            
Debt instrument, period subject to interest payments only                     24 months                    
Floor rate (as a percent)                           3.80% 3.80%            
North Bay Landing Apartments Loan                                          
Debt instruments                                          
Loan amount                 $ 26,800                        
Outstanding debt                           $ 15,693 $ 1,342            
Floor rate (as a percent)                           3.20% 3.20%            
Loan extension period                 18 months                        
Company's liability as guarantor, upon satisfaction of final advance conditions (as a percent)                 50.00%                        
Company's liability as guarantor, upon reaching and maintaining a certain debt service coverage ratio (as a percent)                 25.00%                        
Airport Hotel Loan                                          
Debt instruments                                          
Loan amount                         $ 15,300                
Outstanding debt                           $ 14,642 $ 14,642            
Debt instrument, period subject to interest payments only                         36 months                
Floor rate (as a percent)                           3.00% 3.00%            
Mexico Beach Crossings JV Loan (insured by HUD)                                          
Debt instruments                                          
Loan amount         $ 43,500                                
Outstanding debt                           $ 13,678              
Debt instrument, period subject to interest payments only         27 months                                
Mexico Beach Crossings JV Loan (insured by HUD) | Minimum                                          
Debt instruments                                          
Prepayment premium, as a percent of principal repaid         1.00%                                
Mexico Beach Crossings JV Loan (insured by HUD) | Maximum                                          
Debt instruments                                          
Prepayment premium, as a percent of principal repaid         10.00%                                
Watersound Camp Creek Loan                                          
Debt instruments                                          
Loan amount               $ 28,000                          
Outstanding debt                           $ 13,131 $ 3,437            
Debt instrument, period subject to interest payments only               18 months                          
Floor rate (as a percent)                           2.60% 2.60%            
Company's liability as guarantor, upon reaching and maintaining a trailing six months of operations with a certain debt service coverage ratio (as a percent)               50.00%                          
Trailing period one for determining Company's liability as guarantor under loan               6 months                          
Company's liability as guarantor, upon reaching and maintaining a trailing twelve months operations with a certain debt service coverage ratio (as a percent)               25.00%                          
Trailing period two for determining Company's liability as guarantor under loan               12 months                          
Lodge 30A JV Loan                                          
Debt instruments                                          
Loan amount                   $ 15,000                      
Outstanding debt                           $ 13,039 $ 7,474            
Debt instrument, period subject to interest payments only                   24 months                      
Debt service coverage period                   24 months                      
Company's liability as guarantor, third year (as a percent)                   75.00%                      
Company's liability as guarantor, period for lower liability percentage                   12 months                      
Company's liability as guarantor, fourth year (as a percent)                   50.00%                      
Company's liability as guarantor, fifth year (as a percent)                   25.00%                      
Watersound Town Center Grocery Loan                                          
Debt instruments                                          
Loan amount             $ 12,000                            
Outstanding debt                           $ 9,586 $ 620            
Debt instrument, period subject to interest payments only             24 months                            
Floor rate (as a percent)                           2.20% 2.20%            
Company's liability as guarantor, upon satisfaction of final advance conditions (as a percent)             50.00%                            
Company's liability as guarantor, upon reaching and maintaining a certain debt service coverage ratio (as a percent)             25.00%                            
Occupancy requirement (as a percent)             93.00%                            
Occupancy period             90 days                            
Hotel Indigo Loan                                          
Debt instruments                                          
Loan amount           $ 21,200                              
Outstanding debt                           $ 6,245              
Debt instrument, period subject to interest payments only           24 months                              
Floor rate (as a percent)   2.70%                       2.70%              
Loan extension period           60 months                              
Hotel Indigo Loan | Forecast                                          
Debt instruments                                          
Floor rate (as a percent)                                 2.50%        
Hotel Indigo Loan | SOFR                                          
Debt instruments                                          
Basis spread on variable rate (as a percent)   2.70%                       2.70%              
Hotel Indigo Loan | SOFR | Forecast                                          
Debt instruments                                          
Basis spread on variable rate (as a percent)                                 2.50%        
Beckrich Building III Loan                                          
Debt instruments                                          
Loan amount                                     $ 5,500    
Outstanding debt                           $ 5,038 $ 5,188            
Self-Storage Facility Loan                                          
Debt instruments                                          
Loan amount                     $ 5,800                    
Outstanding debt                           $ 4,666 $ 4,666            
Debt instrument, period subject to interest payments only                     48 months                    
Floor rate (as a percent)                           2.90% 2.90%            
Self-Storage Facility Loan | Maximum                                          
Debt instruments                                          
Amount of liability as guarantor                     $ 2,900                    
Community Development District debt                                          
Debt instruments                                          
Outstanding debt                           $ 4,249 $ 4,909            
Topsail Hotel Loan                                          
Debt instruments                                          
Loan amount $ 13,700                                        
Outstanding debt                           $ 2,107              
Debt instrument, period subject to interest payments only 36 months                                        
Floor rate (as a percent)                           3.00%              
Topsail Hotel Loan | SOFR                                          
Debt instruments                                          
Basis spread on variable rate (as a percent)                           2.10%              
Beach Homes Loan                                          
Debt instruments                                          
Loan amount                               $ 1,700          
Outstanding debt                           $ 1,455 1,492            
Number of homes financed | home                               2          
Pier Park Outparcel Loan                                          
Debt instruments                                          
Loan amount                                       $ 1,600  
Outstanding debt                           1,312 1,370            
WaterColor Crossings Loan                                          
Debt instruments                                          
Loan amount                               $ 1,900          
Outstanding debt                           $ 1,209 $ 1,265