XML 32 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Operating activities:    
Net loss $ (1,315,093) $ (734,792)
Non-cash items included in net loss:    
Depreciation 1,547,053 1,573,009
Gain on the disposal of assets   (85,066)
Amortization of debt financing costs 14,906 19,916
Amortization of operating lease right-of-use assets 52,062  
Interest paid on finance leases (19,062)  
Decrease (increase) in:    
Accounts receivable 267,928 313,118
Inventory and supplies 27,630 72,295
Prepaid expenses and other assets 793,768 (246,861)
(Decrease) increase in:    
Escrowed deposits (637,031) (279,898)
Accounts payable (131,403) (80,021)
Accrued rental distribution (301,615) (337,807)
Guest deposits (1,673,372) (1,529,950)
Accrued expenses and other liabilities (320,688) (451,067)
Deferred income (58,099) 215,255
Operating lease liabilities (52,062)  
Cash flows from operating activities (1,688,880) (992,073)
Investing activities:    
Capital expenditures (404,474) (448,550)
Cash flows from investing activities (404,474) (448,550)
Financing activities:    
Payments on long-term debt (264,424) (266,433)
Proceeds from line of credit 1,500,000 800,000
Payments on finance lease obligations (22,465) (91,618)
Net proceeds from related parties 164,363 406,106
Cash flows from financing activities 1,377,474 850,064
Net decrease in cash, cash equivalents and escrowed cash (715,880) (592,568)
Cash, cash equivalents and escrowed cash at beginning of period 2,625,471 698,033
Cash, cash equivalents and escrowed cash at end of period 1,909,591 105,465
Supplemental disclosure of cash flow information:    
Cash paid for interest $ 313,774 $ 349,599