XML 23 R13.htm IDEA: XBRL DOCUMENT v3.23.3
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
9 Months Ended
Sep. 30, 2023
Equity Method Investments and Joint Ventures [Abstract]  
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
As of September 30, 2023 and December 31, 2022, our investment in unconsolidated joint ventures consisted of the following:
Joint VentureHotel PropertiesPercent OwnedSeptember 30, 2023December 31, 2022
SB Partners, LLCHoliday Inn Express, South Boston, MA50 %*$— $— 
SB Partners Three, LLCHome2 Suites, South Boston, MA50 %4,068 4,989 
  $4,068 $4,989 

*In the third quarter of 2023, we received a $500 non-refundable deposit from our joint venture partner to buy our 50% interest. The deposit will be credited against the purchase price at closing, which we anticipate will occur in the fourth quarter of 2023, subject to customary closing conditions.

Income/Loss Allocation

Income or loss is allocated to us and our joint venture partners consistent with the allocation of cash distributions in accordance with the joint venture agreements. This results in an income allocation consistent with our percentage of ownership interests. When we absorb cumulative losses equal to our accounting basis in the joint venture, our investment balance is $0 as presented in the table above.

Any difference between the carrying amount of any of our investments noted above and the underlying equity in net assets is amortized over the expected useful lives of the properties and other intangible assets. 

Income (Loss) recognized during the three and nine months ended September 30, 2023 and 2022 for our investments in unconsolidated joint ventures is as follows:
Three Months Ended September 30,Nine Months Ended September 30,
2023202220232022
Hiren Boston, LLC*$— $394 $— $436 
SB Partners, LLC— — — (310)
SB Partners Three, LLC84 (421)(227)
Income (Loss) from Unconsolidated Joint Venture Investments$$478 $(421)$(101)

*On November 30, 2022, we sold our 50% membership interest in Hiren Boston, LLC.
The following tables set forth the total assets, liabilities, equity and components of net income or loss, including the Company’s share, related to the unconsolidated joint ventures discussed above as of September 30, 2023 and December 31, 2022 and for the three and nine months ended September 30, 2023 and 2022.

Balance Sheets
September 30, 2023December 31, 2022
Assets
Investment in Hotel Properties, Net$44,247 $47,356 
Other Assets12,131 11,803 
Total Assets$56,378 $59,159 
Liabilities and Equity
Mortgages$49,304 $50,236 
Other Liabilities10,196 10,012 
Equity:
Hersha Hospitality Trust1,613 2,630 
Joint Venture Partner(s)(4,735)(3,719)
Total Equity(3,122)(1,089)
Total Liabilities and Equity$56,378 $59,159 

Statements of Operations
Three Months Ended September 30,Nine Months Ended September 30,
2023202220232022
Room Revenue$5,668 $8,166 $13,003 $17,661 
Other Revenue208 405 531 909 
Operating Expenses(2,854)(4,156)(7,182)(10,239)
Lease Expense(159)(320)(478)(834)
Property Taxes and Insurance(417)(588)(1,170)(1,732)
General and Administrative(71)78 (107)
Depreciation and Amortization(1,041)(1,244)(3,184)(3,746)
Interest Expense(851)(923)(2,490)(2,364)
Income Tax Expense(140)(114)(140)(62)
Net Income (Loss)$421 $1,155 $(1,032)$(514)
The following table is a reconciliation of our share in the unconsolidated joint ventures’ equity to our investment in the unconsolidated joint ventures as presented on our balance sheets as of September 30, 2023 and December 31, 2022.

September 30, 2023December 31, 2022
Our share of equity recorded on the joint ventures' financial statements$1,613 $2,630 
Adjustment to reconcile our share of equity recorded on the joint ventures' financial statements to our investment in unconsolidated joint ventures(1)
2,455 2,359 
Investment in Unconsolidated Joint Ventures$4,068 $4,989 
(1)  Adjustment to reconcile our share of equity recorded on the joint ventures' financial statements to our investment in unconsolidated joint ventures consists of the difference between our basis in the investment in joint ventures and the equity recorded on the joint ventures' financial statements.