XML 99 R78.htm IDEA: XBRL DOCUMENT v3.22.1
Segment Reporting - Summary of Financial Results by Segment (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Revenues:      
Total revenues $ 642,905 $ 298,423 $ 94,308
Expenses      
Income from investments in real estate debt 45,156 7,206 10,158
(Loss) income from unconsolidated real estate ventures (615) (1,462) 175
Depreciation and amortization (330,455) (155,864) (38,896)
General and administrative (25,404) (8,624) (4,523)
Management fees (62,237) (19,423) (5,469)
Performance participation allocation (204,225) (15,061) (10,366)
Interest expense (124,091) (88,918) (25,311)
Other income (expense), net 3,174 (1,293) 916
Net loss (304,443) (98,200) (20,978)
Net loss attributable to non-controlling interests in consolidated joint ventures 434 1,300 152
Net loss attributable to stockholders (302,251) (96,258) (20,826)
Operating Segments      
Revenues:      
Total revenues 642,905 298,423 94,308
Expenses      
Operating expenses 248,651 113,184 41,970
Income from investments in real estate debt 45,156 7,206 10,158
(Loss) income from unconsolidated real estate ventures (615) (1,462) 175
Segment net operating income 438,795 190,983 62,671
Depreciation and amortization (330,455) (155,864) (38,896)
General and administrative (25,404) (8,624) (4,523)
Management fees (62,237) (19,423) (5,469)
Performance participation allocation (204,225) (15,061) (10,366)
Interest expense (124,091) (88,918) (25,311)
Other income (expense), net 3,174 (1,293) 916
Net loss (304,443) (98,200) (20,978)
Net loss attributable to non-controlling interests in consolidated joint ventures 434 1,300 152
Net loss attributable to non-controlling interests in Operating Partnership 1,758 642  
Net loss attributable to stockholders (302,251) (96,258) (20,826)
Operating Segments | Multifamily Properties      
Revenues:      
Total revenues 369,362 134,880 31,437
Expenses      
Operating expenses 151,923 51,878 11,396
Segment net operating income 217,439 83,002 20,041
Depreciation and amortization (189,084) (73,365) (17,520)
Operating Segments | Single-Family Rental Units      
Revenues:      
Total revenues 1,158    
Expenses      
Operating expenses 274    
Segment net operating income 884    
Depreciation and amortization (2,311)    
Operating Segments | Hospitality Properties      
Revenues:      
Total revenues 33,649 22,346  
Expenses      
Operating expenses 20,702 16,242  
(Loss) income from unconsolidated real estate ventures (615) (1,462)  
Segment net operating income 12,332 4,642  
Depreciation and amortization (8,543) (8,403)  
Operating Segments | Industrial properties      
Revenues:      
Total revenues 96,826 30,203 2,489
Expenses      
Operating expenses 25,258 7,261 583
Segment net operating income 71,568 22,942 1,906
Depreciation and amortization (58,002) (18,323) (1,570)
Operating Segments | Office properties      
Revenues:      
Total revenues 124,648 97,223 19,053
Expenses      
Operating expenses 43,741 32,895 6,388
Segment net operating income 80,907 64,328 12,665
Depreciation and amortization (61,953) (48,477) (11,312)
Operating Segments | Medical office properties      
Revenues:      
Total revenues 14,697 13,771 511
Expenses      
Operating expenses 6,225 4,908 96
Segment net operating income 8,472 8,863 415
Depreciation and amortization (8,437) (7,296) (255)
Operating Segments | Self-Storage Properties      
Revenues:      
Total revenues 741    
Expenses      
Operating expenses 287    
Segment net operating income 454    
Depreciation and amortization (429)    
Operating Segments | Investments in real estate debt      
Expenses      
Income from investments in real estate debt 45,156 7,206 10,158
Segment net operating income 45,156 7,206 10,158
Operating Segments | Other Properties      
Revenues:      
Total revenues 1,824    
Expenses      
Operating expenses 241    
Segment net operating income 1,583    
Depreciation and amortization (1,696)    
Operating Segments | Hotel Properties      
Revenues:      
Total revenues     40,818
Expenses      
Operating expenses     23,507
(Loss) income from unconsolidated real estate ventures     175
Segment net operating income     17,486
Depreciation and amortization     (8,239)
Rental Revenue | Operating Segments      
Revenues:      
Total revenues 604,574 273,847 51,790
Expenses      
Operating expenses 227,949 96,942 18,463
Rental Revenue | Operating Segments | Multifamily Properties      
Revenues:      
Total revenues 365,052 132,835 29,768
Expenses      
Operating expenses 151,923 51,878 11,396
Rental Revenue | Operating Segments | Single-Family Rental Units      
Revenues:      
Total revenues 1,158    
Expenses      
Operating expenses 274    
Rental Revenue | Operating Segments | Industrial properties      
Revenues:      
Total revenues 96,826 30,203 2,489
Expenses      
Operating expenses 25,258 7,261 583
Rental Revenue | Operating Segments | Office properties      
Revenues:      
Total revenues 124,317 97,078 19,022
Expenses      
Operating expenses 43,741 32,895 6,388
Rental Revenue | Operating Segments | Medical office properties      
Revenues:      
Total revenues 14,656 13,731 511
Expenses      
Operating expenses 6,225 4,908 96
Rental Revenue | Operating Segments | Self-Storage Properties      
Revenues:      
Total revenues 741    
Expenses      
Operating expenses 287    
Rental Revenue | Operating Segments | Other Properties      
Revenues:      
Total revenues 1,824    
Expenses      
Operating expenses 241    
Hospitality revenue      
Revenues:      
Total revenues 33,301 22,200 40,559
Hospitality revenue | Operating Segments      
Revenues:      
Total revenues 33,301 22,200 40,559
Expenses      
Operating expenses 20,702 16,242 23,507
Hospitality revenue | Operating Segments | Hospitality Properties      
Revenues:      
Total revenues 33,301 22,200  
Expenses      
Operating expenses 20,702 16,242  
Hospitality revenue | Operating Segments | Hotel Properties      
Revenues:      
Total revenues     40,559
Expenses      
Operating expenses     23,507
Other revenue      
Revenues:      
Total revenues 5,030 2,376 1,959
Other revenue | Operating Segments      
Revenues:      
Total revenues 5,030 2,376 1,959
Other revenue | Operating Segments | Multifamily Properties      
Revenues:      
Total revenues 4,310 2,045 1,669
Other revenue | Operating Segments | Hospitality Properties      
Revenues:      
Total revenues 348 146  
Other revenue | Operating Segments | Office properties      
Revenues:      
Total revenues 331 145 31
Other revenue | Operating Segments | Medical office properties      
Revenues:      
Total revenues $ 41 $ 40  
Other revenue | Operating Segments | Hotel Properties      
Revenues:      
Total revenues     $ 259