1-U 1 current_report.htm
                 
   
   
   
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
   
FORM 1-U
   
CURRENT REPORT PURSUANT TO REGULATION A
   
Date of Report:
July 25, 2025
ARRIVED STR 2, LLC
(Exact name of issuer as specified in its Certificate of Formation)
Delaware
92-1716225
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
   
1700 Westlake Ave North, Suite 200
Seattle, WA 98109
   
(Full mailing address of principal executive offices)
   
(814)-277-4833
   
(Issuer’s telephone number)
       
   
www.arrived.com
   
(Issuer’s website)
Arrived Series Pinkshell; Arrived Series Alta; Arrived Series Vita; Arrived Series Preciosa; Arrived Series Seafoam; Arrived Series Tiara; Arrived Series Coquina; Arrived Series Sandbar; Arrived Series Knoll; Arrived Series BeatBox; Arrived Series Solano; Arrived Series Byers
 
 (Title of each class of securities issued pursuant to Regulation A)
 
1
ITEM 9. OTHER EVENTS
 
Net Asset Value as of July 25, 2025
 
As of 8:00 AM Eastern Time, Friday, July 25, 2025, our net asset value (“NAV”) per interest for each series is set in the table below. This NAV per interest shall be effective until updated by us on or about October 25, 2025.
 
SeriesNAV Per Interest
Pinkshell$9.05 
Alta$9.80 
Preciosa$10.66 
Seafoam$9.05 
Tiara$9.05 
Coquina$9.05 
Sandbar$10.00 
Knoll$9.97 
 
 
The following sets forth the calculation of each series' NAV per interest:
 
BALANCE SHEET (UNAUDITED) [1]
 
 
  Alta  Coquina  Knoll  Pinkshell  Preciosa  Sandbar  Seafoam 
ASSETS                     
Current assets:                     
Cash$3,932 $9,631 $6,787 $9,609 $36,594 $6,030 $6,099 
Other receivables  -    -    -    -    -    -    -  
Prepaid expenses 1,700   -   530   -    -   1,744  1,731 
Deposits 1,573  6,261  (3,762)   -   2,920   -    -  
Property and equipment, net 912,722  765,160  1,073,816  805,562  911,279  859,959  846,615 
Total assets$919,927 $781,052 $1,077,371 $815,171 $950,793 $867,732 $854,445 
                      
LIABILITIES                     
Current liabilities:                     
Accrued expenses$6,482 $9,449 $9,079 $17,379 $5,341 $13,842 $14,967 
Accounts payable  -    -    -    -    -    -    -  
Due to (from) related parties 5,566  7,032  9,953  13,738  7,764  10,125  13,248 
Tenant deposits  -    -    -    -    -    -    -  
Note payable, related party 81,800   -   8,000  18,600   -   6,400  17,400 
Mortgage payables  -    -    -    -    -    -    -  
Total Liabilities$93,848 $16,481 $27,031 $49,717 $13,104 $30,367 $45,615 
                      
MEMBERS' EQUITY                      
Members' capital 968,678  872,508  1,229,341  935,896  1,008,078  971,767  957,475 
Accumulated deficit (142,598)  (107,936)  (199,895)  (193,624)  (70,389)  (138,543)  (165,101) 
Total members' equity (deficit) 826,080  764,572  1,029,447  742,272  937,688  833,224  792,374 
Total liabilities and members' equity (deficit)$919,927 $781,052 $1,056,478 $791,989 $950,793 $863,591 $837,989 
                      
NET FAIR VALUE ASSETS CONSIST OF:                     
Net asset value with members' equity (without fair value adjustments) 826,080  764,572  1,029,447  742,272  937,688  833,224  792,374 
Net adjustments to fair value 251,693  196,173  387,042  246,207  340,308  290,090  247,934 
TOTAL NET ASSETS$1,077,773 $960,744 $1,416,488 $988,479 $1,277,996 $1,123,314 $1,040,308 
NET ASSET VALUE PER INTEREST$9.80 $9.49 $9.97 $9.05 $10.66 $10.00 $9.46 
 
  Tiara 
ASSETS   
Current assets:   
Cash$6,741 
Other receivables  -  
Prepaid expenses 278 
Deposits - 
Property and equipment, net 747,351 
Total assets 754,370 
    
LIABILITIES   
Current liabilities:   
Accrued expenses$9,420 
Accounts payable  -  
Due to (from) related parties 14,230 
Tenant deposits  -  
Note payable, related party  -  
Mortgage payables  -  
Total Liabilities$23,650 
    
MEMBERS' EQUITY    
Members' capital 868,794 
Accumulated deficit (139,418)
Total members' equity (deficit) 729,376 
Total liabilities and members' equity (deficit)$753,026 
    
NET FAIR VALUE ASSETS CONSIST OF:   
Net asset value with members' equity (without fair value adjustments) 729,376 
Net adjustments to fair value 217,493 
TOTAL NET ASSETS$946,869 
NET ASSET VALUE PER INTEREST$9.41 
 
[1] Estimated Balance Sheet as of May 31, 2025.
 
 
As described in the section “Description of the Securities Being Offered—Valuation Policies,” in the Offering Circular, our operating agreement provides that, following the initial period, at the end of each quarterly period our Manager’s internal accountants and asset management team will calculate our NAV using a process that reflects, among other matters:
 
 
●
an estimated value of our investments, as determined by the Manager’s asset management team, including related liabilities, based upon (a) information from publicly available sources about (i) market rents, comparable sales information and interest rates and (ii) with respect to debt, default rates and discount rates, and (b) in certain instances reports of the underlying real estate provided by an independent valuation expert or automated valuation models;
 
 
●
the price of liquid assets for which third party market quotes are available;
 
 
●
accruals of our periodic distributions on our common shares; and
 
 
●
estimated accruals of the revenues, fees and expenses where we will (a) amortize the brokerage fee, offering expenses and sourcing fee over five years and (b) include accrued fees and operating expenses, accrued distributions payable, accrued management fees and any inter-company loans extended to the Company by our Manager.
 
 Such determinations may include subjective judgments by the Manager regarding the applicability of certain inputs to market rents and comparable sales information. We do not utilize a capitalization rate approach in determining NAV, because given the nature of our investments in primary residences, we do not believe that the value of a many of our assets can be determined based solely on the business activities as the resale value of such asset will be decided independently of the success of such business activities.
 
Note, however, that the determination of our NAV is not based on, nor intended to comply with, fair value standards under U.S. GAAP, and such NAV may not be indicative of the price that we would receive for our assets at current market conditions. As a result, the calculation of our NAV may not reflect the precise amount that might be paid for your interests in a market transaction, and any potential disparity in our NAV may be in favor of either holders who redeem their interests, or holders who repurchase such interests, or existing holders. In instances where we determine that an appraisal of a property is necessary, including, but not limited to, instances where third party market values for comparable properties are either nonexistent or extremely inconsistent, we will engage an appraiser that has expertise in appraising residential real estate assets, to act as our independent valuation expert. The independent valuation expert is not responsible for, nor for preparing, our NAV per interest.
 
As there is no market value for the interests of any series as they are not expected to be listed or traded on any stock exchange (though periodic trading may become available pursuant to our arrangement with North Capital Private Securities (“NCPS”), which is intended to facilitate secondary transactions in interests on an alternative trading system owned and operated by NCPS, as described in the section “Description of Business—Liquidity Platform” in the Offering Circular), our goal in setting NAV on a quarterly basis is to provide a reasonable estimate of the value of our interests on a quarterly basis. However, each series property consists of residential real estate and, as with any residential real estate valuation protocol, the conclusions reached by the Manager’s asset management team or internal accountants, as the case may be, are based on a number of judgments, assumptions and opinions about future events that may or may not prove to be correct. The use of different judgments, assumptions or opinions would likely result in different estimates of the value of our investments. In addition, for any given period, our published NAV may not fully reflect certain material events, to the extent that the financial impact of such events on our portfolio is not immediately quantifiable.
   
Safe Harbor Statement
The information contained in this Current Report on Form 1-U includes some statements that are not historical and that are considered “forward-looking statements.”  Such forward-looking statements include, but are not limited to, statements regarding our development plans for our business; our strategies and business outlook; anticipated development of our company, the manager and the Arrived platform (defined in the Offering Circular); and various other matters (including contingent liabilities and obligations and changes in accounting policies, standards and interpretations).  These forward-looking statements express the manager’s expectations, hopes, beliefs, and intentions regarding the future.  In addition, without limiting the foregoing, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.  The words “anticipates,” “believes,” “continue,” “could,” “estimates,” “expects,” “intends,” “may,” “might,” “plans,” “possible,” “potential,” “predicts,” “projects,” “seeks,” “should,” “will,” “would” and similar expressions and variations, or comparable terminology, or the negatives of any of the foregoing, may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.
The forward-looking statements contained in this Current Report on Form 1-U are based on current expectations and beliefs concerning future developments that are difficult to predict.  Neither our company nor the manager can guarantee future performance, or that future developments affecting our company, the manager or the Arrived platform will be as currently anticipated.  These forward-looking statements involve a number of risks, uncertainties or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.
All forward-looking statements attributable to us are expressly qualified in their entirety by these risks and uncertainties.  These risks and uncertainties, along with others, are also described in the Offering Circular under the headings “Summary – Summary Risk Factors” and “Risk Factors.” Should one or more of these risks or uncertainties materialize, or should any of the parties’ assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements.  You should not place undue reliance on any forward-looking statements and should not make an investment decision based solely on these forward-looking statements.  We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
2
SIGNATURES
   
Pursuant to the requirements of Regulation A, the issuer has duly caused this Current Report on Form 1-U to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of New York, State of New York, on July 25, 2025.
   
     
 
Arrived STR 2, LLC
     
 
By:
Arrived Fund Manager, LLC
  Its: Managing Member
     
 
By:
/s/ Ryan Frazier
   
Name: Ryan Frazier
   
Title:  Chief Executive Officer