Investments in Unconsolidated Affiliated Real Estate Entities | 4. Investments in Unconsolidated Affiliated Real Estate Entities The entities listed below are partially owned by the Company. The Company accounts for these investments under the equity method of accounting as the Company exercises significant influence, but does not exercise financial and operating control, and is not considered to be the primary beneficiary of these entities. As of Entity Date of Ownership Ownership % March 31, 2018 December 31, 2017 RP Maximus Cove, L.L.C. (the "Cove Joint Venture") January 31, 2017 22.50 % $ 17,405,021 $ 17,805,991 LVP LIC Hotel JV LLC (the "Hilton Garden Inn Joint Venture") March 27, 2018 50.00 % 13,243,879 - Total investments in unconsolidated affiliated real estate entities $ 30,648,900 $ 17,805,991 The Cove Joint Venture On January 31, 2017, the Company, through a subsidiary of the Operating Partnership, REIT III COVE LLC (“REIT III Cove”) and REIT IV COVE LLC (“REIT IV Cove”), a wholly owned subsidiary of Lightstone Real Estate Income Trust, Inc. (“Lightstone IV”), a real estate investment trust also sponsored by the Sponsor and a related party, LSG Cove LLC (“LSG Cove”), an affiliate of the Sponsor and a related party, and Maximus Cove Investor LLC (“Maximus”), an unrelated third party (collectively, the “Members”), completed the acquisition of all of RP Cove, L.L.C’s membership interest in RP Maximus Cove, L.L.C. (the “Cove Joint Venture”) for aggregate consideration of approximately $ 255.0 80.0 175.0 The Cove Joint Venture owns and operates The Cove at Tiburon (“the Cove”), a multi-family complex consisting of 281-units, or 289,690 square feet, contained within 32 apartment buildings over 20.1 acres originally constructed in 1967, located in Tiburon, California. In connection with the acquisition, the Company paid the Advisor an acquisition fee of $ 0.6 1.0 The Company paid approximately $ 20.0 22.5 0.4 In connection with the closing of the Cove Transaction, the Cove Joint Venture simultaneously entered into a $ 175.0 January 31, 2020 43.8 10.9 Starting in 2013, the Cove has been undergoing an extensive refurbishment which is substantially completed. The Members have and intend to continue to use the remaining proceeds from the Loan and to invest additional capital if necessary to complete the refurbishment. The Guarantor has provided an additional guarantee of up to approximately $ 13.4 3.3 The Company has determined that the fair value of both the Loan Guarantee and the Refurbishment Guarantee are immaterial. The Cove Joint Venture Condensed Financial Information The Company’s carrying value of its interest in the Cove Joint Venture differs from its share of member’s equity reported in the condensed balance sheet of the Cove Joint Venture due to the Company’s basis of its investment in excess of the historical net book value of the Cove Joint Venture. The Company’s additional basis allocated to depreciable assets is being recognized on a straight-line basis over the lives of the appropriate assets. (amounts in thousands) For the Three Months Ended For the Period January 31, Revenues $ 3,596 $ 2,074 Property operating expenses 1,228 633 General and administrative costs 48 126 Depreciation and amortization 2,396 1,584 Operating loss (76) (269) Interest expense and other, net (2,571) (1,477) Net loss $ (2,647) $ (1,746) Company's share of net loss (22.50%) $ (595) $ (393) Additional depreciation and amortization expense (1) (180) (120) Company's loss from investment $ (775) $ (513) As of As of (amounts in thousands) March 31, 2018 December 31, 2017 Real estate, at cost (net) $ 149,033 $ 149,727 Cash and restricted cash 2,178 2,538 Other assets 1,667 1,541 Total assets $ 152,878 $ 153,806 Mortgage payable, net $ 173,472 $ 173,534 Other liabilities 2,678 2,830 Members' deficit (1) (23,272) (22,558) Total liabilities and members' deficit $ 152,878 $ 153,806 (1) Additional depreciation and amortization expense relates to the difference between the Company’s basis in the Cove Joint Venture and the amount of the underlying equity in net assets of the Cove Joint Venture. Hilton Garden Inn Joint Venture On March 27, 2018, the Company and its Sponsor’s other public program, Lightstone Value Plus Real Estate Investment Trust II, Inc. (“Lightstone REIT II”), acquired, through LVP LIC Hotel JV LLC (the “Hilton Garden Inn Joint Venture”) a 183-room, limited-service hotel located at 29-21 41 st 60.0 25.0 35.0 50.0 In connection with the acquisition, the Company accrued an acquisition fee of $ 0.3 1.0 The Company paid approximately $ 12.9 50.0 Hilton Garden Inn Joint Venture Financial Information (amounts in thousands) For the Period March 27, Revenues $ 169 Property operating expenses 69 Operating income 100 Interest expense (24) Net income $ 76 Company's share of net income (50.00%) $ 38 As of (amounts in thousands) March 31, 2018 Investment property, net $ 60,327 Cash 28 Other assets 491 Total assets $ 60,846 Mortgage payable, net $ 34,724 Other liabilities 234 Members' capital 25,888 Total liabilities and members' capital $ 60,846 |