REAL ESTATE | REAL ESTATE As of September 30, 2018 , the Company’s real estate portfolio was composed of two hotel properties, four office properties and one apartment building. In addition, as of September 30, 2018 , the Company has entered into a consolidated joint venture to develop one retail property. The following table summarizes the Company’s real estate as of September 30, 2018 and December 31, 2017 (in thousands): September 30, 2018 December 31, 2017 Land $ 104,138 $ 104,138 Buildings and improvements 368,448 362,210 Construction in progress 65,106 63,732 Tenant origination and absorption costs 17,728 19,006 Total real estate, cost and net of impairment charge (1) 555,420 549,086 Accumulated depreciation and amortization (31,578 ) (18,646 ) Total real estate, net $ 523,842 $ 530,440 _____________________ (1) See “ – Impairment of Real Estate” below. The following table provides summary information regarding the Company’s real estate as of September 30, 2018 (in thousands): Property Date City State Property Type Land Building (1) Tenant Origination and Absorption Total Real Estate, at Cost and Net of Impairment Charge Accumulated Depreciation and Amortization Total Real Estate, Net Ownership % Springmaid Beach Resort 12/30/2014 Myrtle Beach SC Hotel $ 27,438 $ 33,402 $ — $ 60,840 $ (6,475 ) $ 54,365 90.0% Q&C Hotel 12/17/2015 New Orleans LA Hotel 1,232 53,075 — 54,307 (5,512 ) 48,795 90.0% 2200 Paseo Verde 12/23/2015 Henderson NV Office 1,850 11,728 553 14,131 (1,505 ) 12,626 100.0% Lincoln Court 05/20/2016 Campbell CA Office 14,706 34,064 2,881 51,651 (4,137 ) 47,514 100.0% Lofts at NoHo Commons 11/16/2016 North Hollywood CA Apartment 26,222 77,305 — 103,527 (3,629 ) 99,898 90.0% 210 West 31st Street (2) 12/01/2016 New York NY Retail — 65,106 — 65,106 — 65,106 80.0% Oakland City Center 08/18/2017 Oakland CA Office 22,150 138,939 11,494 172,583 (8,871 ) 163,712 100.0% Madison Square (3) 10/03/2017 Phoenix AZ Office 10,540 19,935 2,800 33,275 (1,449 ) 31,826 90.0% $ 104,138 $ 433,554 $ 17,728 $ 555,420 $ (31,578 ) $ 523,842 _____________________ (1) Building and improvements includes construction in progress. (2) The Company acquired the rights to a leasehold interest with respect to this property. The leasehold interest expires January 31, 2114. (3) The Company acquired the rights to a leasehold interest with respect to the land at this property. This property was formerly known as Grace Court and was re-named Madison Square in connection with the Company’s re-branding strategy for this property. Office Properties As of September 30, 2018 , the Company owned four office properties encompassing in the aggregate 864,940 rentable square feet which were 72% occupied. The following table provides detailed information regarding the Company’s office revenues and expenses for the three and nine months ended September 30, 2018 and 2017 (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2018 2017 2018 2017 Office revenues: Rental income $ 6,653 $ 3,983 $ 20,082 $ 7,406 Tenant reimbursements and other income (1) 862 235 2,393 418 Office revenues $ 7,515 $ 4,218 $ 22,475 $ 7,824 Office expenses: Operating, maintenance, and management $ 2,219 $ 1,094 $ 6,072 $ 1,890 Real estate taxes and insurance 1,022 442 2,879 823 Office expenses $ 3,241 $ 1,536 $ 8,951 $ 2,713 _____________________ (1) For the three and nine months ended September 30, 2018 , included in tenant reimbursements and other income for office properties is $0.2 million and $0.6 million , respectively, of other operating income and tenant reimbursements for substantial services accounted for under ASU No. 2014-09. Operating Leases The Company’s office properties are leased to tenants under operating leases for which the terms and expirations vary. As of September 30, 2018 , the leases had remaining terms, excluding options to extend, of up to 9.9 years with a weighted-average remaining term of 3.6 years. Some of the leases may have provisions to extend the term of the lease, options for early termination for all or a part of the leased premises after paying a specified penalty, rights of first refusal to purchase the property at competitive market rates, and other terms and conditions as negotiated. The Company retains substantially all of the risks and benefits of ownership of the real estate assets leased to tenants. Generally, upon the execution of a lease, the Company requires a security deposit from the tenant in the form of a cash deposit and/or a letter of credit. The amount required as a security deposit varies depending upon the terms of the respective lease and the creditworthiness of the tenant, but generally is not a significant amount. Therefore, exposure to credit risk exists to the extent that a receivable from a tenant exceeds the amount of its security deposit. Security deposits received in cash related to office tenant leases are included in other liabilities in the accompanying consolidated balance sheets and totaled $1.3 million and $1.1 million as of September 30, 2018 and December 31, 2017 , respectively. During the three and nine months ended September 30, 2018 , the Company recognized deferred rent from tenants of $0.2 million and $1.2 million , respectively, net of lease incentive amortization. During each of the three and nine months ended September 30, 2017 , the Company recognized deferred rent from tenants of $0.3 million , net of lease incentive amortization. As of September 30, 2018 and December 31, 2017 , the cumulative deferred rent receivable balance, including unamortized lease incentive receivables, was $2.6 million and $1.3 million , respectively, and is included in rents and other receivables on the accompanying balance sheets. The cumulative deferred rent balance included $0.2 million of unamortized lease incentives as of September 30, 2018 and December 31, 2017 . As of September 30, 2018 , the future minimum rental income from the Company’s office properties under its non-cancelable operating leases was as follows (in thousands): October 1, 2018 through December 31, 2018 $ 5,406 2019 21,359 2020 19,285 2021 16,290 2022 13,002 Thereafter 30,556 $ 105,898 As of September 30, 2018 , the Company’s commercial real estate properties were leased to approximately 100 tenants over a diverse range of industries and geographic areas. As of September 30, 2018 , the highest tenant industry concentrations (greater than 10% of annualized base rent) in the Company’s portfolio were as follows: Industry Number of Tenants Annualized Base Rent (1) Percentage of Professional, Scientific and Legal 14 $ 3,753 16.1 % Legal Services 12 3,647 15.6 % Public Administration (Government) 6 3,168 13.6 % Finance 13 2,505 10.7 % $ 13,073 56.0 % _____________________ (1) Annualized base rent represents annualized contractual base rental income as of September 30, 2018 , adjusted to straight-line any contractual tenant concessions (including free rent), rent increases and rent decreases from the lease’s inception through the balance of the lease term. No other tenant industries accounted for more than 10% of annualized base rent. No tenant accounted for more than 10% of annualized base rent. No material tenant credit issues have been identified at this time. Hotel Properties As of September 30, 2018 , the Company owned two hotel properties. The following table provides detailed information regarding the Company’s hotel revenues and expenses for the three and nine months ended September 30, 2018 and 2017 (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2018 2017 2018 2017 Hotel revenues: Room $ 8,094 4,973 $ 20,207 13,304 Food, beverage and convention services 1,574 1,031 3,893 2,785 Campground 298 288 879 838 Other (1) 495 5,868 1,255 6,546 Hotel revenues $ 10,461 $ 12,160 $ 26,234 $ 23,473 Hotel expenses: Room $ 1,824 1,391 $ 4,839 3,604 Food, beverage and convention services 1,084 868 3,005 2,381 General and administrative 704 601 2,149 1,748 Sales and marketing 932 690 2,381 2,058 Repairs and maintenance 571 454 1,566 1,350 Utilities 364 325 916 777 Property taxes and insurance 447 867 1,311 1,650 Other 180 611 994 1,271 Hotel expenses $ 6,106 $ 5,807 $ 17,161 $ 14,839 _____________________ (1) Hotel revenues - other includes $5.5 million and $5.8 million of business interruption insurance recovery for the three and nine months ended September 30, 2017 , respectively. Contract liabilities The Company records contract liabilities in the form of advanced deposits when a customer or group of customers provides a deposit for a future stay or a deposit for a future banquet event at the Company’s hotels. Advanced deposits are recognized as revenue at the time of the guest’s stay or completion of the banquet services. The following table summarizes the Company’s contract liabilities, which are included in other liabilities in the accompanying consolidated balance sheets, as of September 30, 2018 and December 31, 2017 (in thousands): September 30, 2018 December 31, 2017 Contract liability $ 431 $ 358 Revenue recognized in the period from: Amounts included in contract liability at the beginning of the period $ 302 (1) _____________________ (1) The amount of revenue recognized in the period from amounts included in contract liability at the beginning of the period is not relevant for the year ended December 31, 2017 , as the Company adopted ASU No. 2014-09 effective January 1, 2018. Apartment Property As of September 30, 2018 , the Company owned one apartment property with 292 units which was 91% occupied. The following table provides detailed information regarding the Company’s apartment revenues and expenses for the three and nine months ended September 30, 2018 and 2017 (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2018 2017 2018 2017 Apartment revenues: Rental income $ 1,774 $ 1,638 $ 5,003 $ 4,856 Tenant reimbursements and other income 166 108 456 328 Apartment revenues $ 1,940 $ 1,746 $ 5,459 $ 5,184 Apartment expenses: Operating, maintenance, and management $ 639 $ 683 $ 1,844 $ 1,704 Real estate taxes and insurance 337 343 1,014 1,020 Apartment expenses $ 976 $ 1,026 $ 2,858 $ 2,724 Geographic Concentration Risk As of September 30, 2018 , the Company’s real estate investments in California and New York represented 53.4% and 11.2% , respectively, of the Company’s total assets. As a result, the geographic concentration of the Company’s portfolio makes it particularly susceptible to adverse economic developments in the California and New York real estate markets. Any adverse economic or real estate developments in these markets, such as business layoffs or downsizing, industry slowdowns, relocations of businesses, changing demographics and other factors, or any decrease in demand for office space resulting from the local business climate, could adversely affect the Company’s operating results and its ability to make distributions to stockholders. Impairment of Real Estate During the three and nine months ended September 30, 2018 , the Company recorded an impairment charge of $4.2 million to write-down the carrying value of 210 West 31st Street, a development property located in New York, New York, to its estimated fair value of $58.3 million due to a change in the projected hold period and related decrease in projected cash flows. The Company purchased 210 West 31st Street for $48.0 million plus $1.8 million of closing costs. Since acquisition in December 2016, the Company has capitalized $6.8 million related to a capital lease asset, $3.5 million in development costs and $9.2 million of other certain costs such as financing costs, real estate taxes and insurance costs that have been capitalized to construction in progress. In addition, as of September 30, 2018 , 210 West 31st Street had a capital lease liability with a carrying value of $6.8 million included in other liabilities. |