XML 97 R87.htm IDEA: XBRL DOCUMENT v3.23.3
Debt, Net - Schedule of Debt (Details) - USD ($)
$ in Thousands
1 Months Ended 9 Months Ended 12 Months Ended 60 Months Ended 180 Months Ended
Sep. 30, 2023
Feb. 28, 2023
Sep. 30, 2023
Dec. 31, 2022
Oct. 31, 2028
Nov. 30, 2042
Apr. 30, 2027
Mar. 31, 2023
Debt instruments                
Outstanding debt $ 458,864   $ 458,864 $ 391,411        
Unamortized discount and debt issuance costs (5,748)   (5,748) (5,551)        
Debt, Net $ 453,116   $ 453,116 385,860        
Weighted average effective interest rate of outstanding debt (as a percent) 5.20%   5.20%          
Percentage of debt outstanding at fixed interest rates 66.90%   66.90%          
Average remaining life of debt outstanding     17 years 4 months 24 days          
Watersound Origins Crossings JV Loan (insured by HUD)                
Debt instruments                
Debt interest rate (as a percent)               5.00%
Effective interest rate (as a percent) 5.00%   5.00%          
Outstanding debt $ 52,690 $ 44,000 $ 52,690 $ 44,015       $ 52,900
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                
Effective interest rate (as a percent) 4.10%   4.10%          
Outstanding debt $ 52,131   $ 52,131 $ 45,209        
Pier Park Resort Hotel JV Loan | Interest rate swap                
Debt instruments                
Notional amount       $ 42,000        
Fixed interest rate (as a percent)   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%            
Pier Park Resort Hotel JV Loan | LIBOR                
Debt instruments                
Basis spread on variable rate (as a percent)       2.20%        
PPN JV Loan                
Debt instruments                
Effective interest rate (as a percent) 4.10%   4.10%          
Outstanding debt $ 41,757   $ 41,757 $ 42,555        
Mexico Beach Crossings JV Loan (insured by HUD)                
Debt instruments                
Effective interest rate (as a percent) 3.00%   3.00%          
Outstanding debt $ 41,351   $ 41,351 23,374        
Pearl Hotel Loan                
Debt instruments                
Effective interest rate (as a percent) 6.30%   6.30%          
Outstanding debt $ 35,890   $ 35,890 37,000        
PPC JV Loan (insured by HUD)                
Debt instruments                
Effective interest rate (as a percent) 3.10%   3.10%          
Outstanding debt $ 34,803   $ 34,803 $ 35,180        
Watersound Camp Creek Loan                
Debt instruments                
Floor rate (as a percent)   2.60% 2.60% 2.60%        
Effective interest rate (as a percent) 7.40%   7.40%          
Outstanding debt $ 27,999   $ 27,999 $ 13,131        
Watersound Camp Creek Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 2.10% 2.10%            
Watersound Camp Creek Loan | LIBOR                
Debt instruments                
Basis spread on variable rate (as a percent)       2.10%        
North Bay Landing Loan                
Debt instruments                
Floor rate (as a percent)     3.30% 3.30%        
Effective interest rate (as a percent) 7.90%   7.90%          
Outstanding debt $ 26,750   $ 26,750 $ 18,222        
North Bay Landing Loan | Upon reaching certain debt service coverage ratio                
Debt instruments                
Floor rate (as a percent)     3.10%          
North Bay Landing Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 2.60%              
North Bay Landing Loan | SOFR | Upon reaching certain debt service coverage ratio                
Debt instruments                
Basis spread on variable rate (as a percent)     2.40%          
PPC II JV Loan (insured by HUD)                
Debt instruments                
Effective interest rate (as a percent) 2.70%   2.70%          
Outstanding debt $ 22,318   $ 22,318 22,623        
Watercrest JV Loan                
Debt instruments                
Effective interest rate (as a percent) 7.50%   7.50%          
Outstanding debt $ 20,192   $ 20,192 $ 21,038        
Watercrest JV Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 2.20%              
Hotel Indigo Loan                
Debt instruments                
Floor rate (as a percent)     2.70% 2.70%        
Effective interest rate (as a percent) 8.00%   8.00%          
Outstanding debt $ 18,298   $ 18,298 $ 10,427        
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%              
Hotel Indigo Loan | SOFR | Forecast                
Debt instruments                
Basis spread on variable rate (as a percent)         2.50%      
Breakfast Point Hotel Loan                
Debt instruments                
Effective interest rate (as a percent) 6.00%   6.00%          
Outstanding debt $ 16,050   $ 16,050 16,376        
Breakfast Point Hotel Loan | Treasury - 1 year Constant Maturity | Forecast                
Debt instruments                
Basis spread on variable rate (as a percent)           3.30%    
Breakfast Point Hotel Loan | Treasury - 1 year Constant Maturity | Minimum | Forecast                
Debt instruments                
Interest rate during period (as a percent)           6.00%    
Lodge 30A JV Loan                
Debt instruments                
Effective interest rate (as a percent) 3.80%   3.80%          
Outstanding debt $ 14,781   $ 14,781 $ 13,304        
Airport Hotel Loan                
Debt instruments                
Floor rate (as a percent)     3.00% 3.00%        
Effective interest rate (as a percent) 7.40%   7.40%          
Outstanding debt $ 14,561   $ 14,561 $ 14,642        
Airport Hotel Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 2.10%              
Topsail Hotel Loan                
Debt instruments                
Floor rate (as a percent)     3.00% 3.00%        
Effective interest rate (as a percent) 7.40%   7.40%          
Outstanding debt $ 12,307   $ 12,307 $ 5,199        
Topsail Hotel Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 2.10%              
Watersound Town Center Grocery Loan                
Debt instruments                
Floor rate (as a percent)     2.30% 2.30%        
Effective interest rate (as a percent) 7.40%   7.40%          
Outstanding debt $ 10,567   $ 10,567 $ 11,379        
Watersound Town Center Grocery Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 2.10%              
Beckrich Building III Loan                
Debt instruments                
Effective interest rate (as a percent) 7.10%   7.10%          
Outstanding debt $ 5,014   $ 5,014 $ 5,020        
Beckrich Building III Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 1.80%              
Self-Storage Facility Loan                
Debt instruments                
Floor rate (as a percent)     2.90% 2.90%        
Effective interest rate (as a percent) 7.80%   7.80%          
Outstanding debt $ 4,666   $ 4,666 $ 4,666        
Self-Storage Facility Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 2.50%              
Community Development District debt                
Debt instruments                
Outstanding debt $ 2,901   $ 2,901 4,113        
Community Development District debt | Minimum                
Debt instruments                
Effective interest rate (as a percent) 3.60%   3.60%          
Community Development District debt | Maximum                
Debt instruments                
Effective interest rate (as a percent) 6.00%   6.00%          
Beach Homes Loan                
Debt instruments                
Effective interest rate (as a percent) 7.00%   7.00%          
Outstanding debt $ 1,423   $ 1,423 1,447        
Beach Homes Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 1.70%              
Pier Park Outparcel Loan                
Debt instruments                
Effective interest rate (as a percent) 7.10%   7.10%          
Outstanding debt $ 1,280   $ 1,280 1,300        
Pier Park Outparcel Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 1.80%              
WaterColor Crossings Loan                
Debt instruments                
Effective interest rate (as a percent) 7.10%   7.10%          
Outstanding debt $ 1,135   $ 1,135 $ 1,191        
WaterColor Crossings Loan | SOFR                
Debt instruments                
Basis spread on variable rate (as a percent) 1.80%