XML 30 R20.htm IDEA: XBRL DOCUMENT v3.22.2
Segment Disclosures (Tables)
6 Months Ended
Jun. 30, 2022
Segment Reporting [Abstract]  
Summary of Reportable Segments

The following tables summarize information for the reportable segments for the three and six months ended June 30, 2022, and 2021:

 

 

 

Three Months Ended June 30,

 

 

Student Housing

 

Senior Housing

 

Corporate and Other

 

Total

 

 

2022

 

2021

 

2022

 

2021

 

2022

 

2021

 

2022

 

2021

Leasing and leasing related revenues

 

$1,055,296

 

$1,957,132

 

$7,293,605

 

$6,433,608

 

$—

 

$—

 

$8,348,901

 

$8,390,740

Other revenues

 

—

 

—

 

207,812

 

107,344

 

—

 

—

 

207,812

 

107,344

Property operating expenses

 

                      (535,597)

 

                      (897,193)

 

            (5,276,026)

 

              (4,707,198)

 

—

 

—

 

               (5,811,623)

 

               (5,604,391)

Net operating income

 

519,699

 

1,059,939

 

2,225,391

 

1,833,754

 

                           —

 

                           —

 

2,745,090

 

2,893,693

Property operating expenses - affiliates

 

122,442

 

234,675

 

486,074

 

471,782

 

—

 

—

 

608,516

 

706,457

General and administrative

 

—

 

—

 

—

 

—

 

405,756

 

323,614

 

405,756

 

323,614

Depreciation

 

457,378

 

843,815

 

1,382,986

 

1,352,016

 

3,880

 

4,925

 

1,844,244

 

2,200,756

Interest expense

 

309,750

 

535,350

 

1,680,395

 

1,843,529

 

—

 

—

 

1,990,145

 

2,378,879

Interest expense – debt issuance costs

 

14,139

 

26,496

 

80,943

 

91,458

 

—

 

—

 

95,082

 

117,954

Forgiveness of PPP Loans

 

—

 

—

 

—

 

              (1,971,157)

 

—

 

—

 

—

 

               (1,971,157)

Other income (loss)

 

—

 

—

 

251

 

—

 

                   (12,252)

 

41,693

 

                    (12,001)

 

41,693

Net income (loss)

 

$(384,010)

 

$(580,397)

 

$(1,405,258)

 

$46,126

 

$(397,384)

 

$(370,232)

 

$(2,186,652)

 

$(904,503)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

Student Housing

 

Senior Housing

 

Corporate and Other

 

Total

 

 

2022

 

2021

 

2022

 

2021

 

2022

 

2021

 

2022

 

2021

Leasing and leasing related revenues

 

$2,253,206

 

$3,978,619

 

$14,087,051

 

$12,616,801

 

$—

 

$—

 

$16,340,257

 

$16,595,420

Other revenues

 

—

 

—

 

372,928

 

146,424

 

—

 

—

 

372,928

 

146,424

Property operating expenses

 

                   (1,163,505)

 

                   (1,895,578)

 

          (10,489,220)

 

              (9,185,355)

 

—

 

—

 

             (11,652,725)

 

             (11,080,933)

Net operating income

 

1,089,701

 

2,083,041

 

3,970,759

 

3,577,870

 

                           —

 

                           —

 

5,060,460

 

5,660,911

Property operating expenses - affiliates

 

244,823

 

470,476

 

964,052

 

938,773

 

—

 

—

 

1,208,875

 

1,409,249

General and administrative

 

—

 

—

 

—

 

—

 

779,757

 

630,811

 

779,757

 

630,811

Depreciation

 

913,125

 

1,685,903

 

2,754,369

 

2,697,539

 

7,759

 

7,326

 

3,675,253

 

4,390,768

Intangible amortization expense

 

                                 —

 

                                 —

 

                          —

 

626,332

 

—

 

—

 

                             —

 

626,332

Interest expense

 

619,501

 

1,070,700

 

3,324,152

 

3,669,338

 

—

 

—

 

3,943,653

 

4,740,038

Interest expense – debt issuance costs

 

28,278

 

52,992

 

161,885

 

188,302

 

—

 

—

 

190,163

 

241,294

Forgiveness of PPP Loans

 

—

 

—

 

—

 

              (1,971,157)

 

—

 

—

 

                             —

 

               (1,971,157)

Loss on extinguishment of debt

 

1,985,602

 

—

 

—

 

—

 

—

 

—

 

1,985,602

 

                             —

Gain on sale of real estate, net

 

                 (12,101,937)

 

—

 

—

 

—

 

—

 

—

 

             (12,101,937)

 

                             —

Other income (loss)

 

                               -

 

—

 

331

 

—

 

                 (581,800)

 

63,099

 

                  (581,469)

 

63,099

Net income (loss)

 

$9,400,309

 

$(1,197,030)

 

$(3,234,030)

 

$(2,571,257)

 

$(205,716)

 

$(701,236)

 

$5,960,563

 

$(4,469,523)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Total Assets by Segment

The following table summarizes our total assets by segment:

 

Segments

 

June 30, 2022

 

 

December 31, 2021

 

Student housing

 

$

46,417,610

 

 

$

85,907,495

 

Senior housing

 

 

156,301,190

 

 

 

156,861,266

 

Corporate and Other

 

 

12,908,682

 

 

 

7,551,836

 

Total assets

 

$

215,627,482

 

 

$

250,320,597