XML 101 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Debt

5. Debt

Mortgage Loans, Net. As of June 30, 2017 and December 31, 2016, we had approximately $294.4 million and approximately $282.7 million of outstanding mortgage debt, respectively. The following table sets forth our mortgage debt obligations on our hotels.

 

 

 

Balance Outstanding as of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

Prepayment

 

Maturity

 

Amortization

 

Interest

 

 

Property

 

2017

 

 

2016

 

 

Penalties

 

Date

 

Provisions

 

Rate

 

 

Crowne Plaza Hampton Marina (1)

 

$

-

 

 

$

2,584,633

 

 

None

 

11/1/2019

 

3 years

 

 

5.00%

 

 

Crowne Plaza Hollywood Beach Resort (2)

 

$

58,473,352

 

 

 

58,935,818

 

 

n/a

 

10/1/2025

 

30 years

 

 

4.913%

 

 

Crowne Plaza Tampa Westshore  (3)

 

 

15,422,800

 

 

 

15,561,400

 

 

None

 

6/30/2019

 

25 years

 

LIBOR plus 3.75 %

 

 

The DeSoto (4)

 

 

30,000,000

 

 

 

30,000,000

 

 

Yes

 

7/1/2026

 

25 years

 

 

4.25%

 

 

DoubleTree by Hilton Jacksonville

   Riverfront (5)

 

 

35,500,000

 

 

 

19,291,716

 

 

Yes

 

7/11/2024

 

30 years

 

 

4.88%

 

 

DoubleTree by Hilton Laurel (6)

 

 

9,231,427

 

 

 

9,329,005

 

 

Yes

 

8/5/2021

 

25 years

 

 

5.25%

 

 

DoubleTree by Hilton Philadelphia Airport (7)

 

 

30,861,395

 

 

 

31,261,991

 

 

None

 

4/1/2019

 

25 years

 

LIBOR plus 3.00 %

 

 

DoubleTree by Hilton Raleigh

   Brownstone University (8)

 

 

14,637,611

 

 

 

14,773,885

 

 

n/a

 

8/1/2018

 

30 years

 

 

4.78%

 

 

Georgian Terrace (9)

 

 

45,425,390

 

 

 

45,826,038

 

 

n/a

 

6/1/2025

 

30 years

 

 

4.42%

 

 

Hilton Wilmington Riverside (10)

 

 

30,000,000

 

 

 

30,000,000

 

 

Yes

 

1/1/2027

 

25 years

 

 

4.25%

 

 

Sheraton Louisville Riverside (11)

 

 

11,842,466

 

 

 

11,977,557

 

 

Yes

 

12/1/2026

 

25 years

 

 

4.27%

 

 

The Whitehall (12)

 

 

15,000,000

 

 

 

15,000,000

 

 

Yes

 

10/12/2021

 

18 years

 

LIBOR plus 3.50 %

 

 

Total Mortgage Principal Balance

 

$

296,394,441

 

 

$

284,542,043

 

 

 

 

 

 

 

 

 

 

 

 

Deferred financing costs, net

 

 

(2,159,974

)

 

 

(2,049,409

)

 

 

 

 

 

 

 

 

 

 

 

Unamortized premium on loan

 

 

203,314

 

 

 

215,655

 

 

 

 

 

 

 

 

 

 

 

 

Total Mortgage Loans, Net

 

$

294,437,781

 

 

$

282,708,289

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

As of February 7, 2017, the note is no longer outstanding due to the sale of the property.

(2)

With limited exception, the note may not be prepaid until June 2025.

(3)

The note provides initial proceeds of $15.7 million, with an additional $3.3 million available upon the satisfaction of certain conditions; bears a floating interest rate of the 30-day LIBOR plus 3.75%, subject to a floor rate of 3.75%; the note provides that the mortgage can be extended for two additional periods of one year each, subject to certain conditions. 

(4)

The note provides initial proceeds of $30.0 million, with an additional $5.0 million available upon the satisfaction of certain conditions, namely, the completion of a renovation project; amortizes on a 25-year schedule after a 1-year interest-only period; and is subject to a pre-payment penalty except for any pre-payments made within 120 days of the maturity date.

(5)

The note may not be prepaid until August 2019, after which it is subject to a pre-payment penalty until March 2024. Prepayment can be made without penalty thereafter.

(6)

The note is subject to a pre-payment penalty except for any pre-payments made either between April 2017 and August 2017, or from April 2021 through maturity of the note. The note provides that on January 5, 2018, the rate of interest will adjust to a rate of 3.00% per annum plus the then-current five-year U.S. Treasury rate of interest, with a floor of 5.25%.

(7)

The note bears a minimum interest rate of 3.50%.

(8)

With limited exception, the note may not be prepaid until two months before maturity.

(9)

With limited exception, the note may not be prepaid until February 2025.

(10)

The note provides initial proceeds of $30.0 million, with an additional $5.0 million available upon the satisfaction of certain conditions namely, the completion of a renovation project; amortizes on a 25-year schedule after a 1-year interest-only period; and is subject to a pre-payment penalty except for any pre-payments made within 120 days of the maturity date.

(11)

The note bears a fixed interest rate of 4.27% for the first 5 years of the loan, with an option for the lender to reset the interest rate after 5 years.

(12)

The note was refinanced in October 2016, provides initial proceeds of $15.0 million, with an additional $5.5 million available upon the satisfaction of certain conditions; bears a floating interest rate of the 1-month LIBOR plus 3.5%, subject to a floor rate of 4.0% and is subject to prepayment penalties subject to a declining scale from 3.0% penalty on or before the first anniversary date, a 2.0% penalty during the second anniversary year and a 1.0% penalty after the third anniversary date.

 

We were in compliance with all debt covenants, current on all loan payments and not otherwise in default under any of our mortgage loans, as of June 30, 2017.

Total future mortgage debt maturities, without respect to any extension of loan maturity, as of June 30, 2017 were as follows:

 

For the remaining six months ending December 31, 2017

 

$

4,253,394

 

December 31, 2018

 

 

23,628,585

 

December 31, 2019

 

 

52,522,467

 

December 31, 2020

 

 

9,012,007

 

December 31, 2021

 

 

30,722,020

 

December 31, 2022 and thereafter

 

 

176,255,968

 

Total future maturities

 

$

296,394,441

 

 

7.0% Unsecured Notes. On November 21, 2014, the Operating Partnership issued 7.0% senior unsecured notes in the aggregate amount of $25.3 million (the “7% Notes”). The indenture requires quarterly payments of interest and matures on November 15, 2019. The 7% Notes are callable after November 15, 2017 at 101% of face value.