XML 61 R46.htm IDEA: XBRL DOCUMENT v3.22.1
Real Estate Portfolio - Schedule of Lease Agreement (Details)
3 Months Ended
Mar. 31, 2022
USD ($)
option
Mar. 31, 2021
USD ($)
Apr. 29, 2022
Harrah’s Joliet LandCo LLC      
Property Subject to or Available for Operating Lease      
Ownership percentage by noncontrolling owners 20.00%    
MGP | BREIT JV | Subsequent Event      
Property Subject to or Available for Operating Lease      
Percentage of voting interests acquired     50.10%
Caesars Regional Master Lease      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent $ 0 $ 0  
Caesars Las Vegas Master Lease      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 3,100,000 0  
Venetian Lease Agreement      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 0 0  
MGM Master Lease Agreement      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 0 0  
Magaritaville Lease      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 0 0  
Greektown lease Agreement      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 0 0  
Hard Rock Cincinnati Lease Agreement      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 0 0  
Century Portfolio Lease Agreement      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 0 0  
JACK Cleveland/Thirstledown Lease Agreement      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent 0 0  
JACK Cleveland/Thirstledown Lease Agreement | JACK Cleveland Casino      
Property Subject to or Available for Operating Lease      
Increase (decrease) in annual rent payments 1,800,000    
CSI Lease Agreement      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent $ 0 0  
Caesars Lease Agreements | Caesars Regional Master Lease      
Property Subject to or Available for Operating Lease      
Initial Term 18 years    
Number of renewal options | option 4    
Lessor, sales-type lease, renewal term 5 years    
Current base rent $ 649,572,000    
Variable rent percentage 4.00%    
Caesars Lease Agreements | Caesars Regional Master Lease | Lease Years 2-5      
Property Subject to or Available for Operating Lease      
Annual escalator 1.50%    
Caesars Lease Agreements | Caesars Regional Master Lease | Lease Years 8-10 | Base Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 70.00%    
Caesars Lease Agreements | Caesars Regional Master Lease | Lease Years 8-10 | Variable Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 30.00%    
Caesars Lease Agreements | Caesars Regional Master Lease | Lease Years 11-15 | Base Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 80.00%    
Caesars Lease Agreements | Caesars Regional Master Lease | Lease Years 11-15 | Variable Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 20.00%    
Caesars Lease Agreements | Caesars Regional Master Lease | Lease Years 6 Through 18      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%    
Caesars Lease Agreements | Caesars Las Vegas Master Lease      
Property Subject to or Available for Operating Lease      
Initial Term 18 years    
Number of renewal options | option 4    
Lessor, sales-type lease, renewal term 5 years    
Current base rent $ 422,224,000    
Annual escalator 2.00%    
Variable rent percentage 4.00%    
Caesars Lease Agreements | Caesars Las Vegas Master Lease | Base Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 80.00%    
Caesars Lease Agreements | Caesars Las Vegas Master Lease | Variable Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 20.00%    
Caesars Lease Agreements | Regional Master Lease and Joliet Lease | Harrah’s Joliet LandCo LLC      
Property Subject to or Available for Operating Lease      
Current base rent $ 641,200,000    
Venetian Resort | Venetian Lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 30 years    
Number of renewal options | option 2    
Lessor, sales-type lease, renewal term 10 years    
Current base rent $ 250,000,000    
Venetian Resort | Venetian Lease Agreement | Minimum      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%    
Venetian Resort | Venetian Lease Agreement | Maximum      
Property Subject to or Available for Operating Lease      
Annual rent increase, cap percent 3.00%    
MGM Master Lease Properties | MGM Master Lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 25 years    
Number of renewal options | option 3    
Lessor, sales-type lease, renewal term 10 years    
Current base rent $ 860,000,000    
MGM Master Lease Properties | MGM Master Lease Agreement | Lease Years 2 Through 10 | Minimum      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%    
MGM Master Lease Properties | MGM Master Lease Agreement | Lease Years 11 Through 25 | Minimum      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%    
MGM Master Lease Properties | MGM Master Lease Agreement | Lease Years 11 Through 25 | Maximum      
Property Subject to or Available for Operating Lease      
Annual rent increase, cap percent 3.00%    
BREIT JV Lease Agreement Properties | BREIT JV Lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 30 years    
Number of renewal options | option 2    
Lessor, sales-type lease, renewal term 10 years    
Current base rent $ 303,800,000    
BREIT JV Lease Agreement Properties | BREIT JV Lease Agreement | BREIT JV      
Property Subject to or Available for Operating Lease      
Current base rent $ 152,203,000    
BREIT JV Lease Agreement Properties | BREIT JV Lease Agreement | Lease Years 2 Through 15 | Minimum      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%    
BREIT JV Lease Agreement Properties | BREIT JV Lease Agreement | Lease Years 16 Through 30 | Minimum      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%    
BREIT JV Lease Agreement Properties | BREIT JV Lease Agreement | Lease Years 16 Through 30 | Maximum      
Property Subject to or Available for Operating Lease      
Annual rent increase, cap percent 3.00%    
Penn National | Magaritaville Lease      
Property Subject to or Available for Operating Lease      
Initial Term 15 years    
Number of renewal options | option 4    
Renewal terms 5 years    
Current base rent $ 23,813,000    
Annual escalator 2.00%    
Base rent subject to annual escalation rate $ 17,200,000    
Rent ratio floor 610.00%    
Percentage rent multiplier 4.00%    
Percentage rent multiplier, prior to acquisition 50.00%    
Penn National | Magaritaville Lease | Variable Rent      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent $ 900,000 600,000  
Penn National | Greektown lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 15 years    
Number of renewal options | option 4    
Renewal terms 5 years    
Current base rent $ 51,321,000    
Annual escalator 2.00%    
Base rent subject to annual escalation rate $ 42,800,000    
Percentage rent multiplier 4.00%    
Percentage rent multiplier, prior to acquisition 50.00%    
Penn National | Greektown lease Agreement | Variable Rent      
Property Subject to or Available for Operating Lease      
Lessor, contingent rent $ 500,000 $ 0  
Hard Rock | Hard Rock Cincinnati Lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 15 years    
Number of renewal options | option 4    
Renewal terms 5 years    
Current base rent $ 44,042,000    
Percentage rent multiplier 4.00%    
Hard Rock | Hard Rock Cincinnati Lease Agreement | Base Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 80.00%    
Hard Rock | Hard Rock Cincinnati Lease Agreement | Variable Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 20.00%    
Hard Rock | Hard Rock Cincinnati Lease Agreement | Lease Years 2-4      
Property Subject to or Available for Operating Lease      
Annual escalator 1.50%    
Hard Rock | Hard Rock Cincinnati Lease Agreement | Lease Years 5-15      
Property Subject to or Available for Operating Lease      
Annual escalator 0.50%    
Hard Rock | Hard Rock Cincinnati Lease Agreement | Lease Years 5-15 | Maximum      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%    
Century Portfolio | Century Portfolio Lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 15 years    
Number of renewal options | option 4    
Renewal terms 5 years    
Current base rent $ 25,503,000    
Annual escalator 0.75%    
Rent ratio floor 750.00%    
Percentage rent multiplier 4.00%    
Century Portfolio | Century Portfolio Lease Agreement | Base Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 80.00%    
Century Portfolio | Century Portfolio Lease Agreement | Variable Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 20.00%    
Century Portfolio | Century Portfolio Lease Agreement | Lease Years 2 through 3      
Property Subject to or Available for Operating Lease      
Annual escalator 1.00%    
Century Portfolio | Century Portfolio Lease Agreement | Lease Years 4 Through 15      
Property Subject to or Available for Operating Lease      
Annual escalator 1.25%    
JACK Cleveland Casino | JACK Cleveland/Thirstledown Lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 20 years    
Number of renewal options | option 3    
Renewal terms 5 years    
Current base rent $ 68,704,000    
JACK Cleveland Casino | JACK Cleveland/Thirstledown Lease Agreement | Lease Years 7 through 20 | Minimum      
Property Subject to or Available for Operating Lease      
Annual escalator 1.50%    
JACK Cleveland Casino | JACK Cleveland/Thirstledown Lease Agreement | Lease Years 7 through 20 | Maximum      
Property Subject to or Available for Operating Lease      
Annual rent increase, cap percent 2.50%    
JACK Cleveland Casino | JACK Cleveland/Thirstledown Lease Agreement | Lease Year 3      
Property Subject to or Available for Operating Lease      
Annual escalator 1.00%    
JACK Cleveland Casino | JACK Cleveland/Thirstledown Lease Agreement | Lease Years 4 through 6      
Property Subject to or Available for Operating Lease      
Annual escalator 1.50%    
EBCI | CSI Lease Agreement      
Property Subject to or Available for Operating Lease      
Initial Term 15 years    
Number of renewal options | option 4    
Renewal terms 5 years    
Current base rent $ 32,500,000    
Percentage rent multiplier 4.00%    
EBCI | CSI Lease Agreement | Base Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 80.00%    
EBCI | CSI Lease Agreement | Variable Rent      
Property Subject to or Available for Operating Lease      
Variable rent split 20.00%    
EBCI | CSI Lease Agreement | Lease Years 2-5      
Property Subject to or Available for Operating Lease      
Annual escalator 1.50%    
EBCI | CSI Lease Agreement | Lease Years 6 Through 15      
Property Subject to or Available for Operating Lease      
Annual escalator 2.00%