XML 19 R2.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Real estate    
Land $ 63,116 $ 51,038
Building and improvements 410,263 238,684
Furniture, fixtures and equipment 7,700 2,633
Intangible assets 8,197 8,530
Real estate under construction 57,838 191,308
Total real estate 547,114 492,193
Accumulated depreciation and amortization (15,234) (6,917)
Real estate, net 531,880 485,276
Cash and cash equivalents 24,342 24,737
Other assets 7,974 7,578
Total assets 564,196 517,591
Liabilities    
Debt, net 260,638 177,017
Loan from affiliate 2,600
Due to affiliates 9,366 9,103
Intangible liabilities, net 1,127 1,225
Accounts payable 12,383 13,322
Accrued expenses and other liabilities 5,467 10,267
Total liabilities 288,981 213,534
Commitments and contingencies
Members’ Capital    
Total members’ capital excluding noncontrolling interests 272,958 301,776
Noncontrolling interests 2,257 2,281
Total members’ capital 275,215 304,057
Total liabilities and members’ capital 564,196 517,591
Common Class A [Member]    
Members’ Capital    
Total members’ capital excluding noncontrolling interests 272,958 301,776
Common Class B [Member]    
Members’ Capital    
Total members’ capital excluding noncontrolling interests
Common Class M [Member]    
Members’ Capital    
Total members’ capital excluding noncontrolling interests
Related Party [Member]    
Liabilities    
Due to affiliates $ 9,366 $ 9,103