Investment in Unconsolidated Joint Venture (Tables)

6 Months Ended

Jun. 30, 2020

Investment in Unconsolidated Joint Venture [Abstract]

Schedule of Financial Position of Unconsolidated Joint Ventures

	As of
	December 31, 2019
Investment in hotel properties, net	$	45,547
Cash and cash equivalents		661
Accounts receivable, prepaid expenses, and other assets		279
Total Assets	$	46,487
Accounts payable, accrued expenses, and other liabilities	$	1,026
Land option liability		6,190
Long-term debt, net of deferred financing costs		33,966
Total Liabilities		41,182
Condor equity		4,244
TWC equity		1,061
Total Equity		5,305
Total Liabilities and Equity	$	46,487

Summary of Results of Operations of Unconsolidated Joint Ventures

		For the period of January 1 to February 14,		Three months ended June 30,		Six months ended June 30,
	2020		2019		2019
Revenue
Room rentals and other hotel services	$	1,522	$	3,184	$	7,058
Operating Expenses
Hotel and property operations		960		1,900		4,077
Depreciation and amortization		181		374		745
Total operating expenses		1,141		2,274		4,822
Operating income		381		910		2,236
Net loss on derivative		-		-		(1)
Interest expense		(281)		(702)		(1,386)
Net earnings	$	100	$	208	$	849
Condor allocated earnings	$	80	$	166	$	679
TWC allocated earnings		20		42		170
Net earnings	$	100	$	208	$	849