XML 89 R78.htm IDEA: XBRL DOCUMENT v3.25.1
Secured Borrowings - Narrative (Details)
$ in Thousands
1 Months Ended 3 Months Ended
Mar. 31, 2025
USD ($)
Jan. 31, 2025
USD ($)
Oct. 31, 2024
USD ($)
May 31, 2024
USD ($)
Jan. 31, 2022
USD ($)
Jul. 31, 2021
USD ($)
hotel
Mar. 31, 2025
USD ($)
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Feb. 28, 2022
USD ($)
May 31, 2021
USD ($)
Aug. 31, 2019
USD ($)
Secured Borrowings                        
Principal amount of notes purchased by third-party investors           $ 210,100            
RMBS                        
Secured Borrowings                        
Securitizations of loans           $ 230,000            
Number of hotels | hotel           41            
Morgan Stanley Bank, N.A.                        
Secured Borrowings                        
Amount at risk $ 1,100,000           $ 1,100,000          
Weighted average extended maturities             3 years 6 months          
Wells Fargo Bank, N.A.                        
Secured Borrowings                        
Amount at risk 905,900           $ 905,900          
Weighted average extended maturities             8 years 4 months 24 days          
JPMorgan Chase Bank N.A.                        
Secured Borrowings                        
Amount at risk $ 649,400           $ 649,400          
Weighted average extended maturities             4 years 4 months 24 days          
Repurchase Agreements                        
Secured Borrowings                        
Percentage of repurchase agreements for which margin calls are limited to collateral specific credit marks 63.00%           63.00%          
Percentage of repurchase agreements containing margin call provisions for general capital market activity 37.00%           37.00%          
Percentage of repurchase agreements containing margin call provisions that pertain to loans held-for-sale 6.00%           6.00%          
Secured Borrowings                        
Secured Borrowings                        
Amortization of deferred financing costs             $ 8,800 $ 9,600        
Long-term debt, gross $ 12,529,958           12,529,958   $ 11,236,129      
Revolving Credit Facility                        
Secured Borrowings                        
Increase in borrowing capacity   $ 50,000                    
Maximum borrowing capacity   200,000                    
Term Loan Facility | Secured Borrowings | Line of Credit                        
Secured Borrowings                        
Face Amount   $ 900,000                    
Decrease in weighted average spread   0.73%                    
Infrastructure Credit Facility | Line of Credit                        
Secured Borrowings                        
Decrease in weighted average spread 0.20%                      
Increase in borrowing capacity $ 125,000           125,000          
STWD 2022-FL3                        
Secured Borrowings                        
Face Amount                   $ 1,000,000    
Principal amount of notes purchased by third-party investors                   842,500    
Long-term debt, gross                   82,500    
Liquidation preference                   $ 75,000    
Repayments of debt             7,300          
STWD 2021-FL2                        
Secured Borrowings                        
Face Amount                     $ 1,300,000  
Principal amount of notes purchased by third-party investors                     1,100,000  
Long-term debt, gross                     70,100  
Liquidation preference                     $ 127,500  
Repayments of debt             9,500          
STWD 2019-FL1                        
Secured Borrowings                        
Face Amount                       $ 1,100,000
Principal amount of notes purchased by third-party investors                       936,400
Long-term debt, gross                       86,600
Liquidation preference                       $ 77,000
Repayments of debt             100          
STWD 2021-HTS                        
Secured Borrowings                        
Repayments of debt             15,400          
Starwood 2024-SIF4                        
Secured Borrowings                        
Face Amount     $ 600,000                  
Principal amount of notes purchased by third-party investors     496,200                  
Long-term debt, gross     $ 103,800                  
CLO contribution period     3 years                  
Additional contribution to CLO             127,900          
Additional assets obtained by collateralized loan obligations             19,000          
STWD 2021-SIF1                        
Secured Borrowings                        
Repayments of debt     $ 402,800                  
STWD 2024-SIF3                        
Secured Borrowings                        
Face Amount       $ 400,000                
Principal amount of notes purchased by third-party investors       330,000                
Long-term debt, gross       $ 70,000                
CLO contribution period       3 years                
Additional contribution to CLO             59,100          
STWD 2021-SIF2                        
Secured Borrowings                        
Face Amount         $ 500,000              
Principal amount of notes purchased by third-party investors         410,000              
Liquidation preference         $ 90,000              
CLO contribution period         3 years              
Additional contribution to CLO             24,100          
CLOs and SASB                        
Secured Borrowings                        
Amortization of deferred financing costs             1,200 $ 2,000        
Incurred debt issuance costs             38,500          
Deferred financing costs, net of amortization $ 6,700           $ 6,700   $ 7,900