XML 98 R88.htm IDEA: XBRL DOCUMENT v3.23.2
Debt, Net - Debt Agreements (Details)
$ in Thousands
1 Months Ended 6 Months Ended 12 Months Ended 60 Months Ended 180 Months Ended
Mar. 31, 2023
USD ($)
Feb. 28, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jul. 31, 2022
USD ($)
Jan. 31, 2022
USD ($)
Jun. 30, 2023
USD ($)
Jun. 30, 2022
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
home
Oct. 31, 2028
Nov. 30, 2042
Apr. 30, 2027
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2015
USD ($)
Debt instruments                                  
Outstanding debt     $ 391,411     $ 452,557   $ 391,411                  
Loss on extinguishment of debt           133 $ 145                    
Community Development District debt (CDD)     12,800     11,000   12,800                  
Assets     1,430,839     1,522,101   1,430,839                  
Asset Pledged as Collateral without Right                                  
Debt instruments                                  
Assets           $ 600,200                      
Assets, Pledging Purpose           Outstanding debt                      
Watersound Origins Crossings JV Loan (insured by HUD)                                  
Debt instruments                                  
Loan amount                     $ 44,000            
Outstanding debt $ 52,900 $ 44,000 44,015     $ 52,832   $ 44,015                  
Debt interest rate (as a percent) 5.00%                                
Additional loan cost from refinance           900                      
Loss on extinguishment of debt           100                      
Watersound Origins Crossings JV Loan (insured by HUD) | Minimum                                  
Debt instruments                                  
Prepayment premium, as a percent of principal repaid 1.00%                                
Watersound Origins Crossings JV Loan (insured by HUD) | Maximum                                  
Debt instruments                                  
Prepayment premium, as a percent of principal repaid 10.00%                                
Watersound Origins Crossings JV Loan (insured by HUD) | SOFR                                  
Debt instruments                                  
Basis spread on variable rate (as a percent)               2.80%                  
Pier Park Resort Hotel JV Loan                                  
Debt instruments                                  
Loan amount                   $ 52,500              
Outstanding debt     45,209     $ 52,370   $ 45,209                  
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)   3.30% 3.30%         3.30%                  
Pier Park Resort Hotel JV Loan | Interest Rate Swap | Forecast                                  
Debt instruments                                  
Notional amount                             $ 38,700    
Pier Park Resort Hotel JV Loan | SOFR                                  
Debt instruments                                  
Basis spread on variable rate (as a percent)   2.10%       2.10%                      
PPN JV Loan                                  
Debt instruments                                  
Loan amount                                 $ 48,200
Outstanding debt     $ 42,555     $ 42,025   $ 42,555                  
Mexico Beach Crossings JV Loan (insured by HUD)                                  
Debt instruments                                  
Loan amount         $ 43,500                        
Outstanding debt     23,374     38,097   23,374                  
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%                        
Pearl Hotel Loan                                  
Debt instruments                                  
Loan amount     37,000         37,000                  
Outstanding debt     $ 37,000     36,260   37,000                  
Pearl Hotel Loan | Minimum                                  
Debt instruments                                  
Prepayment premium, as a percent of principal repaid     1.00%                            
Pearl Hotel Loan | Maximum                                  
Debt instruments                                  
Prepayment premium, as a percent of principal repaid     5.00%                            
PPC JV Loan (insured by HUD)                                  
Debt instruments                                  
Loan amount                       $ 36,600          
Outstanding debt     $ 35,180     34,930   35,180                  
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%          
Watersound Camp Creek Loan                                  
Debt instruments                                  
Loan amount                 $ 28,000                
Outstanding debt     13,131     $ 28,000   $ 13,131                  
Floor rate (as a percent)   2.60%       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                
Watersound Camp Creek Loan | SOFR                                  
Debt instruments                                  
Basis spread on variable rate (as a percent)   2.10%       2.10%                      
North Bay Landing Loan                                  
Debt instruments                                  
Loan amount                 $ 26,800                
Outstanding debt     18,222     $ 24,192   $ 18,222                  
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%                
PPC II JV Loan (insured by HUD)                                  
Debt instruments                                  
Loan amount                     $ 22,900            
Outstanding debt     22,623     $ 22,420   $ 22,623                  
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                     9.00%            
Watercrest JV Loan                                  
Debt instruments                                  
Loan amount                     $ 22,500            
Outstanding debt     21,038     20,810   21,038                  
Hotel Indigo Loan                                  
Debt instruments                                  
Loan amount                 $ 21,200                
Outstanding debt     10,427     $ 17,093   $ 10,427                  
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%        
Breakfast Point Hotel Loan                                  
Debt instruments                                  
Loan amount                   $ 16,800              
Outstanding debt     16,376     $ 16,159   $ 16,376                  
Breakfast Point Hotel Loan | Minimum                                  
Debt instruments                                  
Prepayment premium, as a percent of principal repaid                   1.00%              
Breakfast Point Hotel Loan | Maximum                                  
Debt instruments                                  
Prepayment premium, as a percent of principal repaid                   3.00%              
Breakfast Point Hotel Loan | Treasury - 1 year Constant Maturity | Forecast                                  
Debt instruments                                  
Basis spread on variable rate (as a percent)                           3.30%      
Lodge 30A JV Loan                                  
Debt instruments                                  
Loan amount                 $ 15,000                
Outstanding debt     13,304     14,906   13,304                  
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%                
Airport Hotel Loan                                  
Debt instruments                                  
Loan amount                   $ 15,300              
Outstanding debt     14,642     $ 14,595   $ 14,642                  
Floor rate (as a percent)           3.00%   3.00%                  
Watersound Town Center Grocery Loan                                  
Debt instruments                                  
Loan amount                 $ 12,000                
Outstanding debt     11,379     $ 10,579   $ 11,379                  
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                
Topsail Hotel Loan                                  
Debt instruments                                  
Loan amount       $ 13,700                          
Outstanding debt     5,199     $ 10,399   $ 5,199                  
Debt instrument, period subject to interest payments only       36 months                          
Floor rate (as a percent)           3.00%   3.00%                  
Topsail Hotel Loan | SOFR                                  
Debt instruments                                  
Basis spread on variable rate (as a percent)           2.10%   2.10%                  
Beckrich Building III Loan                                  
Debt instruments                                  
Loan amount                     $ 5,500            
Outstanding debt     5,020     $ 5,014   $ 5,020                  
Self-Storage Facility Loan                                  
Debt instruments                                  
Loan amount                   $ 5,800              
Outstanding debt     4,666     $ 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     4,113     $ 3,339   $ 4,113                  
Beach Homes Loan                                  
Debt instruments                                  
Loan amount                       $ 1,700          
Outstanding debt     1,447     1,431   1,447                  
Number of homes financed | home                       2          
Pier Park Outparcel Loan                                  
Debt instruments                                  
Loan amount                               $ 1,600  
Outstanding debt     1,300     1,286   1,300                  
WaterColor Crossings Loan                                  
Debt instruments                                  
Loan amount                       $ 1,900          
Outstanding debt     $ 1,191     $ 1,154   $ 1,191