XML 122 R56.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt (Details Textual)
12 Months Ended
Dec. 23, 2020
USD ($)
Dec. 16, 2020
USD ($)
Dec. 14, 2020
USD ($)
Dec. 31, 2021
USD ($)
Property
Dec. 31, 2020
USD ($)
Debt Instrument [Line Items]          
Debt instrument deemed rate   0.25%      
Total debt issuance costs       $ 3,282,000 $ 3,393,000
Construction loans, net       163,570,000 0
Due to affiliates       15,738,000 5,897,000
Variable rate non-recourse construction loan       $ 40,000,000.0  
Upton Place JV [Member]          
Debt Instrument [Line Items]          
Description of variable rate basis       Funds drawn upon will bear interest at a rate equal to one month LIBOR plus 450 basis points subject to a minimum all-in per annum interest rate of 4.75%.  
Total debt issuance costs       $ 7,500,000  
Intial term loan period 99 years        
Spread on variable interest rate 4.75%        
Construction loan, description       The initial term of the construction loan is fifty-four months, beginning December 23, 2020. The Upton Place joint venture has the option to extend the term for two additional periods of one year each, subject to the satisfaction of certain events and covenant metrics.  
Flamingo North Tower [Member]          
Debt Instrument [Line Items]          
Intial term loan period       3 years  
The Hamilton [Member]          
Debt Instrument [Line Items]          
Intial term loan period       3 years  
Notes Payable to AIR [Member]          
Debt Instrument [Line Items]          
Notes payable principle amount     $ 534,100,000    
Construction loans, net       $ 242,600  
Interest rate on related party note payable     5.20%    
Quarterly periodic payment interest of notes payable description     accrued interest payable quarterly on January 1, April 1, July 1 and October 1, commencing on April 1, 2021    
Note payable, maturity date     Jan. 31, 2024    
Due to affiliates       6,900,000 1,300,000
Notes Payable to AIR [Member] | Interest Expense [Member]          
Debt Instrument [Line Items]          
Interest expense recognized       $ 27,800,000 1,300,000
AIR [Member]          
Debt Instrument [Line Items]          
Notes payable principle amount     $ 534,100,000    
Interest rate on related party note payable       5.20%  
Due to affiliates       $ 15,700,000 $ 5,900,000
AIR [Member] | Flamingo North Tower [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate       3.85%  
Description of variable rate basis       The initial term of the loan is three years and bears interest at one month LIBOR plus 360 basis points subject to a minimum all-in per annum interest rate of 3.85%.  
Variable rate non-recourse construction loan       $ 150,000,000.0  
Construction loan outstanding amount       $ 130,300,000  
AIR [Member] | The Hamilton [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate       3.45%  
Description of variable rate basis       The initial term of the loan is three years and bears interest at one month LIBOR plus 320 basis points subject to a minimum all-in per annum interest rate of 3.45%.  
Variable rate non-recourse construction loan       $ 100,700,000  
Construction loan outstanding amount       $ 38,100,000  
Maximum [Member] | Upton Place JV [Member]          
Debt Instrument [Line Items]          
Construction loan availability $ 174,200,000        
London Interbank Offered Rate (LIBOR) [Member] | Upton Place JV [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate 4.50%        
London Interbank Offered Rate (LIBOR) [Member] | Minimum [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate   0.25%      
Base Rate [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate   0.50%      
Description of variable rate basis       The base rate is defined as a fluctuating per annum rate of interest equal to the highest of (x) the overnight bank funding rate as reported by the Federal Reserve Bank of New York, plus 0.5%, (y) PNC Bank, National Association’s prime rate and (z) the daily LIBOR Rate plus 1.00%. If the LIBOR Rate determined under any referenced method would be less than 0.25%, such rate shall be deemed 0.25%  
Additional spread on variable interest rate   1.00      
Swingline Loan Sub-Facility [Member]          
Debt Instrument [Line Items]          
Sub-facility outstanding balance       $ 0  
Fixed Rate Property Debt | Pledged as Collateral          
Debt Instrument [Line Items]          
Number of real estate properties securing non-recourse debt | Property       11  
Fixed Rate Property Debt | Minimum [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate       1.00%  
Fixed Rate Property Debt | Maximum [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate       6.79%  
Revolving Credit Facility [Member]          
Debt Instrument [Line Items]          
Credit facility outstanding balance       $ 0  
Letters of credit, outstanding amount       0  
Total debt issuance costs       $ 1,900,000  
Fixed charge coverage ratio       1.25  
Minimum tangible net worth       $ 625,000,000.0  
Leverage maximum       60.00%  
Revolving Credit Facility [Member] | Loans Payable [Member] | Swingline Loan Sub-Facility [Member] | PNC Bank [Member]          
Debt Instrument [Line Items]          
Swingline loan sub-facility   $ 20,000,000.0      
Revolving Credit Facility [Member] | Loans Payable [Member] | Swingline Loan Sub-Facility [Member] | PNC Bank [Member] | Base Rate [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate   1.00%      
Description of variable rate basis       base rate plus a margin of 1.00%.  
Revolving Credit Facility [Member] | Secured Debt [Member] | PNC Bank [Member]          
Debt Instrument [Line Items]          
Secured credit facility   $ 150,000,000.0      
Line of credit facility, maximum borrowing capacity   $ 300,000,000.0      
Line of credit facility, expiration date   Dec. 31, 2023      
Line of credit facility, option to extend expiration period, description       The credit facility expires on December 2023, but can be extended, at our option, by up to two twelve-month periods, subject to the satisfaction of certain events and covenant metrics.  
Line of credit facility, interest rate description       (a) LIBOR plus a margin of 2.00% or (b) a base rate plus a margin of 1.00%.  
Revolving Credit Facility [Member] | Secured Debt [Member] | PNC Bank [Member] | London Interbank Offered Rate (LIBOR) [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate   2.00%      
Revolving Credit Facility [Member] | Secured Debt [Member] | PNC Bank [Member] | Base Rate [Member]          
Debt Instrument [Line Items]          
Spread on variable interest rate   1.00%      
Letter of Credit [Member] | PNC Bank [Member]          
Debt Instrument [Line Items]          
Debt instrument, face amount   $ 30,000,000.0