XML 93 R72.htm IDEA: XBRL DOCUMENT v3.25.1
Indebtedness, net - Schedule of Indebtedness (Details)
$ in Thousands
1 Months Ended 12 Months Ended
Feb. 24, 2025
extension
Feb. 12, 2025
USD ($)
extension
Nov. 06, 2024
USD ($)
extension
Oct. 09, 2024
USD ($)
Jun. 27, 2024
USD ($)
Jun. 10, 2024
USD ($)
hotel
May 30, 2024
USD ($)
May 09, 2024
USD ($)
extension
Apr. 09, 2024
USD ($)
Mar. 06, 2024
USD ($)
Dec. 31, 2024
USD ($)
hotel
extension
Jun. 30, 2024
USD ($)
Apr. 30, 2024
USD ($)
Feb. 29, 2024
Dec. 31, 2024
USD ($)
hotel
extension
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Debt Instrument [Line Items]                                  
Debt balance                     $ 2,705,650       $ 2,705,650 $ 3,038,745  
Book Value of Collateral                     2,345,012       2,345,012 2,709,786  
Premiums (discounts), net                     331       331 (606)  
Capitalized default interest and late charges                     36       36 396  
Deferred loan costs, net                     (8,459)       (8,459) (6,914)  
Indebtedness, net                     2,726,657       2,726,657 3,055,317  
Indebtedness, net                     $ 2,629,289       $ 2,629,289 $ 3,040,951  
SOFR rate                     4.33%       4.33% 5.35%  
Proceeds from sale of hotel property                             $ 300,022 $ 29,214 $ 34,988
Repayments of long-term debt                   $ 19,000         388,339 396,947 $ 50,902
Disposal Group, Held-for-sale, Not Discontinued Operations                                  
Debt Instrument [Line Items]                                  
Indebtedness related to assets held for sale                     $ 97,368       $ 97,368    
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Hotel, Matured May 2024                                  
Debt Instrument [Line Items]                                  
Proceeds from sale of hotel property             $ 8,000                    
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Hotel, Matured August 2024                                  
Debt Instrument [Line Items]                                  
Proceeds from sale of hotel property           $ 17,500                      
Number of hotels sold | hotel           2                      
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Salt Lake City UT Marriott Residence Inn                                  
Debt Instrument [Line Items]                                  
Proceeds from sale of hotel property                   $ 19,200              
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Hilton Boston Back Bay                                  
Debt Instrument [Line Items]                                  
Proceeds from sale of hotel property                 $ 171,000                
Loan due February 2025 4.45% | Disposal Group, Held-for-sale, Not Discontinued Operations                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Interest rate                     4.45%       4.45%    
Indebtedness related to assets held for sale                     $ 0       $ 0 14,366  
Loan due August 2025 3.91% | Disposal Group, Held-for-sale, Not Discontinued Operations                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             3.91%    
Indebtedness related to assets held for sale                     $ 97,368       $ 97,368 0  
Mortgages                                  
Debt Instrument [Line Items]                                  
Debt balance                       $ 8,900          
Mortgages | Mortgage Loan due May 2024 4.99%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Interest rate                     4.99%       4.99%    
Debt balance                     $ 0       $ 0 5,613  
Book Value of Collateral                     $ 0       $ 0 5,813  
Mortgages | Mortgage Loan due June 2024 2.00%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             2.00%    
Debt balance                     $ 0 $ 8,900     $ 0 8,881  
Book Value of Collateral                     $ 0       $ 0 6,334  
Mortgages | Mortgage Loan due August 2024 4.85%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     2       2    
Interest rate                     4.85%       4.85%    
Debt balance                     $ 0       $ 0 10,945  
Book Value of Collateral                     $ 0       $ 0 7,831  
Mortgages | Mortgage Loan due November 2024 4.76%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             4.76%    
Debt balance                     $ 0       $ 0 86,000  
Book Value of Collateral                     $ 0       $ 0 81,104  
Mortgages | Mortgage Loan due February 3.39%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     17       17    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             3.39%    
Debt balance                     $ 409,750       $ 409,750 409,750  
Book Value of Collateral                     $ 232,485       $ 232,485 225,466  
Mortgages | Mortgage Loan due February 2025 2.85%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             2.85%    
Debt balance                     $ 12,330       $ 12,330 13,759  
Book Value of Collateral                     $ 21,565       $ 21,565 22,473  
Mortgages | Mortgage Loan due February 2025 4.45%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     2       2    
Basis spread on variable rate                             4.45%    
Debt balance                     $ 25,882       $ 25,882 45,792  
Book Value of Collateral                     $ 38,627       $ 38,627 53,207  
Mortgages | Mortgage Loan due February 2025 3.28%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     8       8    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Interest rate                     3.28%       3.28%    
Debt balance                     $ 325,000       $ 325,000 345,000  
Book Value of Collateral                     $ 235,655       $ 235,655 298,826  
Term of extension option (in years)                         1 year 1 year      
Paydown of debt       $ 10,000                 $ 10,000        
Mortgages | Mortgage Loan due March 2025 4.66%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Basis spread on variable rate                             4.66%    
Debt balance                     $ 22,132       $ 22,132 22,742  
Book Value of Collateral                     $ 40,276       $ 40,276 42,292  
Mortgages | Mortgage Loan due March 2025 2.80%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     2       2    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Interest rate                     2.80%       2.80%    
Debt balance                     $ 0       $ 0 240,000  
Book Value of Collateral                     $ 0       $ 0 201,279  
Mortgages | Mortgage Loan due April 2025 3.51%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     19       19    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             3.51%    
Debt balance                     $ 862,027       $ 862,027 862,027  
Book Value of Collateral                     $ 881,867       $ 881,867 907,476  
Number of extension options | extension                     5       5    
Term of extension option (in years)                         1 year   1 year    
Mortgages | Mortgage Loan due June 2025 4.03%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     4       4    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             4.03%    
Debt balance                     $ 143,877       $ 143,877 143,877  
Book Value of Collateral                     $ 122,603       $ 122,603 127,829  
Number of extension options | extension                     5       5    
Term of extension option (in years)                       1 year     1 year    
Mortgages | Mortgage Loan due June 2025 4.29%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     4       4    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             4.29%    
Debt balance                     $ 159,424       $ 159,424 237,061  
Book Value of Collateral                     $ 62,801       $ 62,801 77,978  
Number of extension options | extension                     5       5    
Term of extension option (in years)                       1 year     1 year    
Repayments of long-term debt                             $ 11,400    
Paydown of debt         $ 66,200                        
Mortgages | Mortgage Loan due June 2025 3.02%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     5       5    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             3.02%    
Debt balance                     $ 109,473       $ 109,473 119,003  
Book Value of Collateral                     $ 151,592       $ 151,592 158,702  
Number of extension options | extension                     5       5    
Term of extension option (in years)                       1 year     1 year    
Repayments of long-term debt                             $ 9,500    
Mortgages | Mortgage Loan due August 2025 3.91%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             3.91%    
Debt balance                     $ 0       $ 0 98,000  
Book Value of Collateral                     $ 0       $ 0 167,176  
Mortgages | Mortgage Loan due December 2025 4.00%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             4.00%    
Debt balance                     $ 37,000       $ 37,000 37,000  
Book Value of Collateral                     $ 63,633       $ 63,633 59,352  
Number of extension options | extension                     3       3    
Term of extension option (in years)                     1 year            
SOFR Floor (as a percent)                     0.50%       0.50%    
Mortgages | Mortgage Loan due May 2026 4.00%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     2       2    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate                             4.00%    
Debt balance                     $ 98,450       $ 98,450 98,450  
Book Value of Collateral                     $ 139,244       $ 139,244 143,710  
Term of extension option (in years)                             1 year    
Mortgages | Mortgage Loan due May 2026 3.98%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Basis spread on variable rate               3.98%             3.98%    
Debt balance               $ 267,200     $ 267,200       $ 267,200 0  
Book Value of Collateral                     $ 148,488       $ 148,488 0  
Number of extension options | extension               3                  
Term of extension option (in years)               1 year                  
Long-term debt, term               2 years                  
Mortgages | Mortgage Loan Due November 2027 4.75%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]                             Secured Overnight Financing Rate (SOFR) [Member]    
Interest rate                     4.75%       4.75%    
Debt balance                     $ 121,500       $ 121,500 0  
Book Value of Collateral                     $ 77,165       $ 77,165 0  
Mortgages | Mortgage Loan due December 2028 8.51%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     4       4    
Interest rate                     8.51%       8.51%    
Debt balance                     $ 30,200       $ 30,200 30,200  
Book Value of Collateral                     $ 35,792       $ 35,792 35,580  
Mortgages | Refinanced Mortgage Loan due November 2024                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate     4.75%                            
Debt balance     $ 121,500                            
Number of extension options | extension     2                            
Term of extension option (in years)     1 year                            
SOFR Floor (as a percent)     2.75%                            
Long-term debt, term     3 years                            
Mortgages | Mortgage Loan due February 2025 2.75%                                  
Debt Instrument [Line Items]                                  
Paydown of debt                         $ 1,300        
Mortgages | Mortgage Loan due February 2025 2.75% | Subsequent Event                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate 2.75%                                
Number of extension options | extension 1                                
Term of extension option (in years) 1 year                                
Mortgages | Refinanced Mortgage Loan Due June 2025 | Subsequent Event                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate   4.37%                              
Debt balance   $ 580,000                              
Number of extension options | extension   3                              
Term of extension option (in years)   1 year                              
Long-term debt, term   2 years                              
Mortgages | Mortgage Loan due June 2024 3.90%                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate                             3.90%    
Mortgages | Mortgage Loan due June 2024 4.17%                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate                             4.17%    
Mortgages | Mortgage Loan due June 2024 2.90%                                  
Debt Instrument [Line Items]                                  
Basis spread on variable rate                             2.90%    
Term Loan | Subsequent Event                                  
Debt Instrument [Line Items]                                  
Payment for exit fee   $ 30,000                              
Term Loan | Term Loan due January 2026 14.00%                                  
Debt Instrument [Line Items]                                  
Interest rate                     14.00%       14.00%    
Debt balance                     $ 44,722       $ 44,722 183,082  
Book Value of Collateral                     $ 0       $ 0 0  
Environmental Loan | Environmental Loan due April 2024 10.00%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Interest rate                     10.00%       10.00%    
Debt balance                     $ 0       $ 0 571  
Book Value of Collateral                     $ 0       $ 0 0  
Bridge Loan | Bridge Loan due December 2024 7.75%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Interest rate                     7.75%       7.75%    
Debt balance                     $ 20,898       $ 20,898 19,889  
Book Value of Collateral                     $ 0       $ 0 0  
TIF Loan | TIF Loan due August 2025 8.50%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Interest rate                     8.25%       8.25%    
Debt balance                     $ 0       $ 0 5,609  
Book Value of Collateral                     $ 0       $ 0 0  
Construction loan | Construction Loan due May 2023 11.26%                                  
Debt Instrument [Line Items]                                  
Collateral | hotel                     1       1    
Interest rate                     11.26%       11.26%    
Debt balance                     $ 15,785       $ 15,785 15,494  
Book Value of Collateral                     93,219       93,219 87,358  
Embedded debt derivative                                  
Debt Instrument [Line Items]                                  
Embedded debt derivative                     $ 29,099       $ 29,099 $ 23,696