XML 85 R62.htm IDEA: XBRL DOCUMENT v3.25.0.1
Real Estate Portfolio - Schedule of Lease Agreement (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
option
Harrah’s Joliet LandCo LLC  
Operating Leased Assets [Line Items]  
Noncontrolling interest, ownership percentage 20.00%
Minimum  
Operating Leased Assets [Line Items]  
Initial term 15 years
Lessor, sales-type lease, renewal term 5 years
Variable rent split 20.00%
Maximum  
Operating Leased Assets [Line Items]  
Initial term 32 years
Lessor, sales-type lease, renewal term 30 years
Variable rent split 30.00%
MGM Master Lease Properties | MGM Master Lease  
Operating Leased Assets [Line Items]  
Initial term 25 years
Number of renewal options | option 3
Lessor, sales-type lease, renewal term 10 years
Current annual rent $ 759,492
MGM Master Lease Properties | MGM Master Lease | Lease Years 2 Through 10 | Minimum  
Operating Leased Assets [Line Items]  
Annual escalation rate 2.00%
MGM Master Lease Properties | MGM Master Lease | Lease Years 11 Through 25 | Minimum  
Operating Leased Assets [Line Items]  
Annual escalation rate 2.00%
MGM Master Lease Properties | MGM Master Lease | Lease Years 11 Through 25 | Maximum  
Operating Leased Assets [Line Items]  
Annual rent increase, cap percent 3.00%
Caesars Lease Agreements | Caesars Regional Master Lease and Caesars Joliet Lease | Harrah’s Joliet LandCo LLC  
Operating Leased Assets [Line Items]  
Current annual rent $ 716,000
Caesars Regional Master and Joliet Lease Properties | Caesars Regional Master Lease and Caesars Joliet Lease  
Operating Leased Assets [Line Items]  
Initial term 18 years
Number of renewal options | option 4
Lessor, sales-type lease, renewal term 5 years
Current annual rent $ 725,489
Variable rent percentage 4.00%
Caesars Regional Master and Joliet Lease Properties | Caesars Regional Master Lease and Caesars Joliet Lease | Lease Years 2-5  
Operating Leased Assets [Line Items]  
Annual escalation rate 1.50%
Caesars Regional Master and Joliet Lease Properties | Caesars Regional Master Lease and Caesars Joliet Lease | Lease Years 6 Through 18  
Operating Leased Assets [Line Items]  
Annual escalation rate 2.00%
Caesars Regional Master and Joliet Lease Properties | Caesars Regional Master Lease and Caesars Joliet Lease | Lease Years 8-10 | Base Rent  
Operating Leased Assets [Line Items]  
Variable rent split 70.00%
Caesars Regional Master and Joliet Lease Properties | Caesars Regional Master Lease and Caesars Joliet Lease | Lease Years 8-10 | Variable Rent  
Operating Leased Assets [Line Items]  
Variable rent split 30.00%
Caesars Regional Master and Joliet Lease Properties | Caesars Regional Master Lease and Caesars Joliet Lease | Lease Years 11-15 | Base Rent  
Operating Leased Assets [Line Items]  
Variable rent split 80.00%
Caesars Regional Master and Joliet Lease Properties | Caesars Regional Master Lease and Caesars Joliet Lease | Lease Years 11-15 | Variable Rent  
Operating Leased Assets [Line Items]  
Variable rent split 20.00%
Caesars Las Vegas Master Lease Properties | Caesars Las Vegas Master Lease  
Operating Leased Assets [Line Items]  
Initial term 18 years
Number of renewal options | option 4
Lessor, sales-type lease, renewal term 5 years
Current annual rent $ 495,418
Annual escalation rate 2.00%
Variable rent percentage 4.00%
Caesars Las Vegas Master Lease Properties | Caesars Las Vegas Master Lease | Base Rent  
Operating Leased Assets [Line Items]  
Variable rent split 80.00%
Caesars Las Vegas Master Lease Properties | Caesars Las Vegas Master Lease | Variable Rent  
Operating Leased Assets [Line Items]  
Variable rent split 20.00%
MGM Grand/Mandalay Bay Lease Agreement Properties | MGM Grand/Mandalay Bay Lease  
Operating Leased Assets [Line Items]  
Initial term 30 years
Number of renewal options | option 2
Lessor, sales-type lease, renewal term 10 years
Current annual rent $ 316,070
MGM Grand/Mandalay Bay Lease Agreement Properties | MGM Grand/Mandalay Bay Lease | Lease Years 2 Through 15 | Minimum  
Operating Leased Assets [Line Items]  
Annual escalation rate 2.00%
MGM Grand/Mandalay Bay Lease Agreement Properties | MGM Grand/Mandalay Bay Lease | Lease Years 16 Through 30 | Minimum  
Operating Leased Assets [Line Items]  
Annual escalation rate 2.00%
MGM Grand/Mandalay Bay Lease Agreement Properties | MGM Grand/Mandalay Bay Lease | Lease Years 16 Through 30 | Maximum  
Operating Leased Assets [Line Items]  
Annual rent increase, cap percent 3.00%