XML 67 R57.htm IDEA: XBRL DOCUMENT v3.21.1
Investment in Unconsolidated Joint Ventures - Financial Position And Results of Operations From Our Investees (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Assets                      
Real estate $ 377,383       $ 387,790       $ 377,383 $ 387,790  
Other assets 80,975       62,802       80,975 62,802  
Total assets 865,764       830,641       865,764 830,641  
Liabilities and Equity                      
Total liabilities and equity 865,764       830,641       865,764 830,641  
Total investment in unconsolidated joint ventures 60,425       67,655       60,425 67,655  
Total assets 865,764       830,641       865,764 830,641  
Liabilities 535,358       534,125       535,358 534,125  
Revenues:                      
Rental revenue                 51,909 46,231 $ 113,944
Other income                 7,117 12,757 36,005
Total revenue 19,218 $ 11,937 $ 14,741 $ 13,130 14,957 $ 13,231 $ 15,204 $ 15,596 59,026 58,988 149,949
Expenses:                      
Depreciation and amortization                 18,579 15,588 30,658
Net income (loss)                 11,267 (21,743) 182,692
Equity in (loss) income from unconsolidated joint ventures                 (379) (2,313) 1,513
Unconsolidated joint venture                      
Liabilities and Equity                      
Mezzanine notes payable 119,939       120,211       119,939 120,211  
Our share of partners' capital 93,334       108,035       93,334 108,035  
Basis adjustment (152,848)       (160,591)       (152,848) (160,591)  
Revenues:                      
Rental revenue                 117,336 109,746 11,568
Other income                 57,515 59,069 53,603
Total revenue                 174,851 168,815 65,171
Expenses:                      
Operating expenses                 110,108 109,588 57,922
Depreciation and amortization                 31,921 45,453 8,506
Interest                 57,455 61,867 6,432
Total expenses                 199,484 216,908 72,860
Net income (loss)                 (24,633) (48,093) (7,689)
Equity in (loss) income from unconsolidated joint ventures                 (379) (2,313) 1,513
Unconsolidated joint venture | VAA                      
Assets                      
Total assets 1,280,827       1,305,179       1,280,827 1,305,179  
Liabilities and Equity                      
Total assets 1,280,827       1,305,179       1,280,827 1,305,179  
Liabilities 1,107,861       1,104,070       1,107,861 1,104,070  
Revenues:                      
Total revenue                 123,115 115,377 12,877
Expenses:                      
Total expenses                 149,817 165,773 $ 22,609
Unconsolidated joint venture | Unconsolidated Joint Ventures                      
Assets                      
Real estate 1,230,197       1,255,998       1,230,197 1,255,998  
Other assets 113,537       107,006       113,537 107,006  
Total assets 1,343,734       1,363,004       1,343,734 1,363,004  
Liabilities and Equity                      
Mortgage notes payable 843,522       843,053       843,522 843,053  
Mezzanine notes payable 239,878       240,422       239,878 240,422  
Other liabilities 45,619       37,118       45,619 37,118  
Our share of partners' capital 93,334       108,035       93,334 108,035  
Outside partner's capital 121,381       134,376       121,381 134,376  
Total liabilities and equity 1,343,734       1,363,004       1,343,734 1,363,004  
Total assets $ 1,343,734       $ 1,363,004       $ 1,343,734 $ 1,363,004