Investment in Mortgage Notes and Notes Receivable (Details) - USD ($) | 3 Months Ended | | | |
Mar. 31, 2020 | Jan. 01, 2020 | Dec. 31, 2019 | [1] | Mar. 31, 2019 |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
Financing Receivable, Allowance for Credit Loss, Period Increase (Decrease) | $ 0.50 | | | |
Financing Receivable, Allowance for Credit Loss | 3,355,000 | $ 2,163,000 | | $ 0 |
Provision for Loan, Lease, and Other Losses | 1,192,000 | | | |
Financing Receivable, Allowance for Credit Loss, Writeoff | 0 | | | |
Financing Receivable, Allowance for Credit Loss, Recovery | 0 | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | 358,091,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 356,666,000 | | $ 357,391,000 | |
Mortgage Note and Notes Receivable Commitments | 21,141,000 | | | |
Notes Receivable | $ 14,000,000 | | | |
Mortgage Notes And Other Notes Receivable | Mortgage Notes and Other Notes Receivable Mortgage notes and other notes receivable, including related accrued interest receivable, consist of loans originated by the Company and the related accrued and unpaid interest income as of the balance sheet date. Mortgage notes and other notes receivable are initially recorded at the amount advanced to the borrower less allowance for credit loss. Interest income is recognized using the effective interest method based on the stated interest rate over the estimated life of the note. Premiums and discounts are amortized or accreted into income over the estimated life of the note using the effective interest method. The Company adopted Topic 326 effective January 1, 2020, which requires allowance for credit losses to be recorded to reflect that all mortgage notes and notes receivable have some inherent risk of loss regardless of credit quality, collateral, or other mitigating factors. While Topic 326 does not require any particular method for determining the reserves, it does specify that it should be based on relevant information about past events, including historical loss experience, current portfolio and market conditions, as well as reasonable and supportable forecasts for the term of each mortgage note or note receivable. The Company uses a forward looking commercial real estate forecasting tool to estimate its current expected credit losses (CECL) for each of its mortgage notes and notes receivable on a loan by loan basis. The CECL allowance required by Topic 326 is a valuation account that is deducted from the related mortgage note or note receivable. Certain of the Company’s mortgage notes and notes receivable include commitments to fund incremental amounts to its borrowers. These future funding commitments are also subject to the CECL model. The allowance related to future funding is recorded as a liability and is included in Accounts payable and accrued liabilities in the accompanying consolidated balance sheet. As permitted under Topic 326, the Company made an accounting policy election to not measure an allowance for credit losses for accrued interest receivables related to its mortgage notes and notes receivable. Accordingly, if accrued interest receivable is deemed to be uncollectible, the Company will record any necessary write-offs as a reversal of interest income. In the event the Company has a past due mortgage note or note receivable and foreclosure is probable, the Company measures expected credit losses based on the fair value of the collateral. The Company evaluates the collectability of both interest and principal for each of its mortgage notes and notes receivable on a quarterly basis to determine if foreclosure is probable. As of March 31, 2020 , the Company does not have any mortgage notes receivable with past due principal balances. Effective January 1, 2020, the Company adopted Topic 326, which requires the Company to estimate and record credit losses for each of its mortgage notes and note receivable. The Company measures expected credit losses on its mortgage notes and notes receivable on an individual basis over the related contractual term as its financial instruments do not have similar risk characteristics. The Company has not experienced historical losses on its mortgage note portfolio; therefore, the Company uses a forward looking commercial real estate loss forecasting tool to estimate its expected credit losses. The loss forecasting tool is comprised of a probability of default model and a loss given default model that utilizes the Company’s loan specific inputs as well as selected forward looking macroeconomic variables and mean loss rates. Based on certain inputs, such as origination year, balance, interest rate as well as collateral value and borrower operating income, the model produces life of loan expected losses on a loan by loan basis. As of March 31, 2020 , the Company did not anticipate any prepayments therefore the contractual term of its mortgage notes was used for the calculation of the expected credit losses. The Company updates the model inputs at each reporting period to reflect, if applicable, any newly originated loans, changes to loan specific information on existing loans and current macroeconomic conditions. During the three months ended March 31, 2020 , the Company increased its expected credit losses by $1.2 million (an increase of approximately 50% ) from its implementation estimate. This increase was as a result of adjustments to current macroeconomic conditions resulting from the economic uncertainty and the rapidly changing environment surrounding the COVID-19 pandemic. Investment in mortgage notes, including related accrued interest receivable, at March 31, 2020 and December 31, 2019 consists of the following (in thousands): Outstanding principal amount of mortgage Carrying amount as of Unfunded commitments Description Year of Origination Interest Rate Maturity Date March 31, 2020 December 31, 2019 (1) March 31, 2020 Attraction property Powells Point, North Carolina 2019 7.75 % 6/30/2025 $ 27,423 $ 27,090 $ 27,423 $ — Fitness & wellness property Omaha, Nebraska 2016 7.85 % 12/28/2026 5,766 5,799 5,803 — Fitness & wellness property Omaha, Nebraska 2017 7.85 % 1/3/2027 10,905 10,904 10,977 — Fitness & wellness property Merriam, Kansas 2019 7.55 % 7/31/2029 7,949 7,968 5,985 1,141 Ski property Girdwood, Alaska 2019 8.25 % 12/31/2029 37,000 36,998 37,000 20,000 Experiential lodging property Nashville, Tennessee 2019 6.99 % 9/30/2031 70,000 68,650 70,396 — Eat & play property Austin, Texas 2012 11.31 % 6/1/2033 11,488 11,487 11,582 — Ski property West Dover and Wilmington, Vermont 2007 11.61 % 12/1/2034 51,050 51,038 51,050 — Four ski properties Ohio and Pennsylvania 2007 10.75 % 12/1/2034 37,562 37,464 37,562 — Ski property Chesterland, Ohio 2012 11.21 % 12/1/2034 4,550 4,430 4,550 — Ski property Hunter, New York 2016 8.57 % 1/5/2036 21,000 21,000 21,000 — Eat & play property Midvale, Utah 2015 10.25 % 5/31/2036 17,505 17,504 17,505 — Eat & play property West Chester, Ohio 2015 9.75 % 8/1/2036 18,068 18,062 18,068 — Private school property Mableton, Georgia 2017 8.84 % 4/30/2037 4,674 5,052 5,048 — Fitness & wellness property Fort Collins, Colorado 2018 7.85 % 1/31/2038 10,292 10,163 10,360 — Early childhood education center Lake Mary, Florida 2019 7.75 % 5/9/2039 4,200 4,241 4,258 — Eat & play property Eugene, Oregon 2019 8.13 % 6/17/2039 14,700 14,794 14,800 — Early childhood education center Lithia, Florida 2017 8.25 % 10/31/2039 3,959 4,022 4,024 — $ 358,091 $ 356,666 $ 357,391 $ 21,141 (1) Balances as of December 31, 2019 are prior to the adoption of ASC Topic 326. Investment in notes receivable, including related accrued interest receivable, was $14.0 million at both March 31, 2020 and December 31, 2019 and is included in Other assets in the accompanying consolidated balance sheets. The following summarizes the activity within the allowance for credit losses related to mortgage notes, unfunded commitments and notes receivable for the three months ended March 31, 2020 (in thousands): Mortgage notes receivable Unfunded commitments Notes receivable Total Allowance for credit losses at January 1, 2020 $ 2,000 $ 114 $ 49 $ 2,163 Credit loss expense 1,145 29 18 1,192 Charge-offs — — — — Recoveries — — — — Allowance for credit losses $ 3,145 $ 143 $ 67 $ 3,355 The following table summarizes the carrying amounts of accounts receivable as of March 31, 2020 and December 31, 2019 (in thousands): March 31, December 31, Receivable from tenants $ 7,198 $ 11,373 Receivable from non-tenants 2,071 2,103 Straight-line rent receivable 63,268 73,382 Total $ 72,537 $ 86,858 During the three months ended March 31, 2020 , the Company wrote-off straight-line receivables of totaling $12.5 million to straight-line rental revenue classified in rental revenue in the accompanying consolidated statements of income and comprehensive income. The $12.5 million straight-line write-offs were comprised of $4.5 million of straight-line accounts receivable and $8.0 million of sub-lessor ground lease straight-line accounts receivable. | | | |
Mortgage Receivable [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
Financing Receivable, Allowance for Credit Loss | $ 3,145,000 | 2,000,000 | | |
Provision for Loan, Lease, and Other Losses | 1,145,000 | | | |
Financing Receivable, Allowance for Credit Loss, Writeoff | 0 | | | |
Financing Receivable, Allowance for Credit Loss, Recovery | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 7.75%, due June 30, 2025 [Member] | Attraction Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 7.75% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 27,423,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 27,090,000 | | 27,423,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 7.85% due December 28, 2026 [Member] | Fitness & Wellness Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 7.85% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 5,766,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 5,799,000 | | 5,803,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 7.85%, due January 3, 2027 [Member] | Fitness & Wellness Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 7.85% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 10,905,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 10,904,000 | | 10,977,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 7.55%, due July 31, 2029 [Member] | Fitness & Wellness Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 7.55% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 7,949,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 7,968,000 | | 5,985,000 | |
Mortgage Note and Notes Receivable Commitments | $ 1,141,000 | | | |
Mortgage Receivable [Member] | Mortgage Note, 8.25%, December 31, 2029 [Member] | Ski Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 8.25% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 37,000,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 36,998,000 | | 37,000,000 | |
Mortgage Note and Notes Receivable Commitments | $ 20,000,000 | | | |
Mortgage Receivable [Member] | Mortgage Note, 6.99%, due September 30, 2031 [Member] | Experiential Lodging Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 6.99% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 70,000,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 68,650,000 | | 70,396,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 11.31%, due June 1, 2033 [Member] | Eat & Play Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 11.31% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 11,488,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 11,487,000 | | 11,582,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 11.61%, due December 1, 2034 [Member] [Member] | Ski Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 11.61% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 51,050,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 51,038,000 | | 51,050,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 10.75%, due December 1, 2034 [Member] | Ski Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 10.75% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 37,562,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 37,464,000 | | 37,562,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 11.21%, due December 1, 2034 [Member] | Ski Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 11.21% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 4,550,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 4,430,000 | | 4,550,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 8.57%, due January 5, 2036 [Member] | Ski Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 8.57% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 21,000,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 21,000,000 | | 21,000,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, due May 31, 2036 [Member] | Eat & Play Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 10.25% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 17,505,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 17,504,000 | | 17,505,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 9.75% due August 1, 2036 [Member] | Eat & Play Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 9.75% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 18,068,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 18,062,000 | | 18,068,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Notes, 8.84%, due April 30, 2037 [Member] | Education Property Member | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 8.84% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 4,674,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 5,052,000 | | 5,048,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 7.85% due January 31, 2038 [Member] | Fitness & Wellness Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 7.85% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 10,292,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 10,163,000 | | 10,360,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 7.75%, due May 9, 2039 [Member] | early childhood education center [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 7.75% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 4,200,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 4,241,000 | | 4,258,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 8.125%, due June 17, 2039 [Member] | Eat & Play Properties [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 8.13% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 14,700,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 14,794,000 | | 14,800,000 | |
Mortgage Note and Notes Receivable Commitments | $ 0 | | | |
Mortgage Receivable [Member] | Mortgage Note, 8.25%, due October 31, 2019 [Member] | early childhood education center [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Interest Rate | 8.25% | | | |
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate, Face Amount of Mortgages | $ 3,959,000 | | | |
Mortgage Loans on Real Estate, Commercial and Consumer, Net | 4,022,000 | | $ 4,024,000 | |
Mortgage Note and Notes Receivable Commitments | 0 | | | |
Unfunded Loan Commitment [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
Financing Receivable, Allowance for Credit Loss | 143,000 | 114,000 | | |
Provision for Loan, Lease, and Other Losses | 29,000 | | | |
Financing Receivable, Allowance for Credit Loss, Writeoff | 0 | | | |
Financing Receivable, Allowance for Credit Loss, Recovery | 0 | | | |
Notes Receivable [Member] | | | | |
Financing Receivable, Allowance for Credit Loss [Line Items] | | | | |
Financing Receivable, Allowance for Credit Loss | 67,000 | $ 49,000 | | |
Provision for Loan, Lease, and Other Losses | 18,000 | | | |
Financing Receivable, Allowance for Credit Loss, Writeoff | 0 | | | |
Financing Receivable, Allowance for Credit Loss, Recovery | $ 0 | | | |
|
[1] | (1) Balances as of December 31, 2019 are prior to the adoption of ASC Topic 326. |