XML 91 R80.htm IDEA: XBRL DOCUMENT v3.25.1
Debt, Net - Debt Agreements (Details)
$ in Thousands
2 Months Ended 3 Months Ended 12 Months Ended
Mar. 31, 2025
USD ($)
Mar. 31, 2025
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Apr. 30, 2027
USD ($)
Feb. 28, 2025
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
home
Dec. 31, 2017
USD ($)
Dec. 31, 2015
USD ($)
Debt instruments                          
Outstanding debt principal $ 440,169 $ 440,169         $ 442,716            
Community Development District debt (CDD) 9,500 9,500         9,600            
Assets 1,547,387 1,547,387         1,538,574            
Loss on extinguishment of debt   47                      
Asset Pledged as Collateral without Right                          
Debt instruments                          
Assets $ 540,000 $ 540,000                      
Assets, Pledging Purpose Outstanding debt Outstanding debt                      
Watersound Origins Crossings JV Loan (insured by HUD)                          
Debt instruments                          
Loan amount               $ 52,900          
Outstanding debt principal $ 51,799 $ 51,799         51,953            
Effective interest rate (as a percent) 5.00% 5.00%                      
Watersound Origins Crossings JV Loan (insured by HUD) | Minimum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   1.00%                      
Watersound Origins Crossings JV Loan (insured by HUD) | Maximum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   9.00%                      
Pier Park Resort Hotel JV Loan                          
Debt instruments                          
Loan amount                 $ 52,500        
Outstanding debt principal $ 50,622 $ 50,622         50,882            
Effective interest rate (as a percent) 3.90% 3.90%                      
Pier Park Resort Hotel JV Loan | Maximum                          
Debt instruments                          
Loan amount                 60,000        
Pier Park Resort Hotel JV Loan | Interest rate swaps                          
Debt instruments                          
Notional amount     $ 42,000                    
Fixed interest rate (as a percent) 3.20% 3.20%                      
Pier Park Resort Hotel JV Loan | Interest rate swaps | Forecast                          
Debt instruments                          
Notional amount         $ 38,700                
Mexico Beach Crossings JV Loan (insured by HUD)                          
Debt instruments                          
Loan amount     43,500                    
Outstanding debt principal $ 42,954 $ 42,954         43,069            
Effective interest rate (as a percent) 3.00% 3.00%                      
Mexico Beach Crossings JV Loan (insured by HUD) | Minimum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   1.00%                      
Mexico Beach Crossings JV Loan (insured by HUD) | Maximum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   9.00%                      
PPN JV Loan                          
Debt instruments                          
Loan amount                         $ 48,200
Outstanding debt principal $ 40,084 $ 40,084         40,370            
Effective interest rate (as a percent) 4.10% 4.10%                      
PPC JV Loan (insured by HUD)                          
Debt instruments                          
Loan amount                     $ 36,600    
Outstanding debt principal $ 34,020 $ 34,020         34,153            
Effective interest rate (as a percent) 3.10% 3.10%                      
PPC JV Loan (insured by HUD) | Minimum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   2.00%                      
PPC JV Loan (insured by HUD) | Maximum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   8.00%                      
Pearl Hotel Loan                          
Debt instruments                          
Loan amount     37,000                    
Outstanding debt principal $ 33,670 $ 33,670         34,040            
Effective interest rate (as a percent) 6.30% 6.30%                      
Pearl Hotel Loan | Minimum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   1.00%                      
Pearl Hotel Loan | Maximum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   3.00%                      
Watersound Camp Creek Loan                          
Debt instruments                          
Loan amount       $ 28,000                  
Outstanding debt principal $ 27,243 $ 27,243         27,377            
Effective interest rate (as a percent) 6.40% 6.40%                      
Company's liability as guarantor, upon reaching and maintaining a trailing six months of operations with a certain debt service coverage ratio (as a percent)       50.00%                  
Trailing period one for determining Company's liability as guarantor under loan       6 months                  
Company's liability as guarantor, upon reaching and maintaining a trailing twelve months operations with a certain debt service coverage ratio (as a percent)       25.00%                  
Trailing period two for determining Company's liability as guarantor under loan       12 months                  
North Bay Landing Loan (insured by HUD)                          
Debt instruments                          
Loan amount           $ 27,800              
Outstanding debt principal $ 27,800 $ 27,800         22,746            
Effective interest rate (as a percent) 5.90% 5.90%       5.90%              
Additional loan costs due to loan modification   $ 500                      
North Bay Landing Loan (insured by HUD) | Minimum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid 1.00%                        
North Bay Landing Loan (insured by HUD) | Maximum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid 10.00%                        
Loss on extinguishment of debt   100                      
PPC II JV Loan (insured by HUD)                          
Debt instruments                          
Loan amount                   $ 22,900      
Outstanding debt principal $ 21,689 $ 21,689         21,796            
Effective interest rate (as a percent) 2.70% 2.70%                      
PPC II JV Loan (insured by HUD) | Minimum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   1.00%                      
PPC II JV Loan (insured by HUD) | Maximum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   8.00%                      
Hotel Indigo Loan                          
Debt instruments                          
Loan amount       $ 21,200                  
Outstanding debt principal $ 19,649 $ 19,649         19,857            
Effective interest rate (as a percent) 6.80% 6.80%                      
Loan extension period       60 months                  
Watercrest JV Loan                          
Debt instruments                          
Loan amount                   22,500      
Outstanding debt principal $ 19,416 $ 19,416         19,555            
Effective interest rate (as a percent) 6.50% 6.50%                      
Breakfast Point Hotel Loan                          
Debt instruments                          
Loan amount                 16,800        
Outstanding debt principal $ 15,349 $ 15,349         15,473            
Effective interest rate (as a percent) 6.00% 6.00%                      
Breakfast Point Hotel Loan | Minimum                          
Debt instruments                          
Prepayment premium, as a percent of principal repaid   1.00%                      
Lodge 30A JV Loan                          
Debt instruments                          
Loan amount       $ 15,000                  
Outstanding debt principal $ 13,994 $ 13,994         14,130            
Effective interest rate (as a percent) 3.80% 3.80%                      
Debt service coverage period       24 months                  
Company's liability as guarantor, third year (as a percent)       75.00%                  
Company's liability as guarantor, period for lower liability percentage       12 months                  
Company's liability as guarantor, fourth year (as a percent)       50.00%                  
Company's liability as guarantor, fifth year (as a percent)       25.00%                  
Topsail Hotel Loan                          
Debt instruments                          
Loan amount     $ 13,700                    
Outstanding debt principal $ 12,307 $ 12,307         12,307            
Effective interest rate (as a percent) 6.40% 6.40%                      
Debt instrument, period subject to interest payments only     36 months                    
Airport Hotel Loan                          
Debt instruments                          
Loan amount                 15,300        
Outstanding debt principal $ 11,603 $ 11,603         11,717            
Effective interest rate (as a percent) 6.40% 6.40%                      
Airport Hotel Loan | Maximum                          
Debt instruments                          
Additional loan costs due to loan modification   $ 100                      
Watersound Town Center Grocery Loan                          
Debt instruments                          
Loan amount       $ 12,000                  
Outstanding debt principal $ 8,048 $ 8,048         8,086            
Effective interest rate (as a percent) 6.40% 6.40%                      
Company's liability as guarantor, upon satisfaction of final advance conditions (as a percent)       50.00%                  
Company's liability as guarantor, upon reaching and maintaining a certain debt service coverage ratio (as a percent)       25.00%                  
Beckrich Building III Loan                          
Debt instruments                          
Loan amount                   $ 5,500      
Outstanding debt principal $ 5,014 $ 5,014         5,014            
Effective interest rate (as a percent) 6.10% 6.10%                      
Self-Storage Facility Loan                          
Debt instruments                          
Loan amount                 $ 5,800        
Outstanding debt principal             3,360            
Community Development District debt                          
Debt instruments                          
Outstanding debt principal $ 3,151 $ 3,151         3,151            
Community Development District debt | Minimum                          
Debt instruments                          
Effective interest rate (as a percent) 3.60% 3.60%                      
Community Development District debt | Maximum                          
Debt instruments                          
Effective interest rate (as a percent) 6.00% 6.00%                      
Beach Homes Loan                          
Debt instruments                          
Loan amount                     $ 1,700    
Outstanding debt principal $ 1,132 $ 1,132         1,385            
Effective interest rate (as a percent) 6.00% 6.00%                      
Number of homes financed | home                     2    
Pier Park Outparcel Loan                          
Debt instruments                          
Loan amount                       $ 1,600  
Outstanding debt principal             1,252            
WaterColor Crossings Loan                          
Debt instruments                          
Loan amount                     $ 1,900    
Outstanding debt principal $ 625 $ 625         $ 1,043            
Effective interest rate (as a percent) 6.10% 6.10%