XML 30 R20.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Disclosures (Tables)
9 Months Ended
Sep. 30, 2023
Segment Reporting [Abstract]  
Summary of Reportable Segments

The following tables summarize information for the reportable segments for the three and nine months ended September 30, 2023, and 2022:

 

 

 

Three Months Ended September 30,

 

 

Student Housing

 

Senior Housing

 

Corporate and Other

 

Total

 

 

2023

 

2022

 

2023

 

2022

 

2023

 

2022

 

2023

 

2022

Leasing and leasing related revenues

 

$1,233,249

 

$1,066,139

 

$8,201,149

 

$7,469,824

 

$—

 

$—

 

$9,434,398

 

$8,535,963

Other revenues

 

—

 

—

 

144,810

 

209,315

 

—

 

—

 

144,810

 

209,315

Property operating expenses

 

(730,252)

 

(853,253)

 

(6,073,124)

 

(5,457,439)

 

—

 

—

 

(6,803,376)

 

(6,310,692)

Net operating income

 

502,997

 

212,886

 

2,272,835

 

2,221,700

 

—

 

—

 

2,775,832

 

2,434,586

Property operating expenses - affiliates

 

126,616

 

124,802

 

499,166

 

488,945

 

—

 

—

 

625,782

 

613,747

General and administrative

 

—

 

—

 

—

 

—

 

545,394

 

414,154

 

545,394

 

414,154

Depreciation

 

355,550

 

458,429

 

1,419,875

 

1,385,530

 

3,512

 

4,005

 

1,778,937

 

1,847,964

Interest expense

 

309,750

 

309,750

 

1,970,456

 

1,799,152

 

—

 

—

 

2,280,206

 

2,108,902

Interest expense – debt issuance costs

 

14,141

 

14,139

 

66,073

 

80,943

 

—

 

—

 

80,214

 

95,082

Other income (loss)

 

—

 

—

 

—

 

677

 

(50,523)

 

(37,772)

 

(50,523)

 

(37,095)

Net income (loss)

 

$(303,060)

 

$(694,234)

 

$(1,682,735)

 

$(1,533,547)

 

$(498,383)

 

$(380,387)

 

$(2,484,178)

 

$(2,608,168)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

Student Housing

 

Senior Housing

 

Corporate and Other

 

Total

 

 

2023

 

2022

 

2023

 

2022

 

2023

 

2022

 

2023

 

2022

Leasing and leasing related revenues

 

$3,636,439

 

$3,319,345

 

$23,804,014

 

$21,556,875

 

$—

 

$—

 

$27,440,453

 

$24,876,220

Other revenues

 

—

 

—

 

480,906

 

582,243

 

—

 

—

 

480,906

 

582,243

Property operating expenses

 

(1,976,462)

 

(2,016,757)

 

(17,525,697)

 

(15,946,660)

 

—

 

—

 

(19,502,159)

 

(17,963,417)

Net operating income

 

1,659,977

 

1,302,588

 

6,759,223

 

6,192,458

 

—

 

—

 

8,419,200

 

7,495,046

Property operating expenses - affiliates

 

374,305

 

369,625

 

1,485,961

 

1,452,997

 

—

 

—

 

1,860,266

 

1,822,622

General and administrative

 

—

 

—

 

—

 

—

 

1,796,031

 

1,193,907

 

1,796,031

 

1,193,907

Depreciation

 

1,044,531

 

1,371,554

 

4,255,197

 

4,139,899

 

12,974

 

11,764

 

5,312,702

 

5,523,217

Interest expense

 

929,250

 

929,251

 

5,803,401

 

5,123,304

 

—

 

—

 

6,732,651

 

6,052,555

Interest expense – debt issuance costs

 

42,421

 

42,417

 

198,216

 

242,828

 

—

 

—

 

240,637

 

285,245

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)

 

—

 

—

 

(446)

 

1,008

 

(109,881)

 

(619,569)

 

(110,327)

 

(618,561)

Net income (loss)

 

$(730,530)

 

$8,706,076

 

$(4,983,106)

 

$(4,767,578)

 

$(1,699,124)

 

$(586,102)

 

$(7,412,760)

 

$3,352,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Total Assets by Segment

The following table summarizes our total assets by segment:

 

Segments

 

September 30, 2023

 

 

December 31, 2022

 

Student housing

 

$

44,738,566

 

 

$

45,184,980

 

Senior housing

 

 

153,295,576

 

 

 

155,404,239

 

Corporate and Other

 

 

5,931,945

 

 

 

9,864,879

 

Total assets

 

$

203,966,087

 

 

$

210,454,098