| Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
| ☒ | Smaller reporting company | |||||
| Emerging Growth Company | ||||||
Title of Securities to be Registered |
Proposed Maximum Aggregate Offering Price(1) |
Amount of Registration Fee(2) | ||
Primary Offering, Class T, Class S, Class D and Class I Common Stock, $0.01 par value per share |
$16,000,000,000 |
$1,483,200 | ||
Distribution Reinvestment Plan, Class T, Class S, Class D and Class I Common Stock, $0.01 par value per share |
$2,000,000,000 |
$185,400 | ||
Total Class T, Class S, Class D and Class I Common Stock, par value $0.01 per share |
$18,000,000,000 |
$1,668,600 | ||
(1) |
The registrant reserves the right to reallocate the shares of common stock being offered between the primary offering and the distribution reinvestment plan. |
(2) |
Calculated pursuant to Rule 457(o) of the Securities Act of 1933, as amended (the “Securities Act”). As discussed below, for purposes of calculating the registration fees due in connection with the filing of this registration statement, $2,000,000,000 of unsold shares of common stock originally registered for sale pursuant to a prior registration statement will be carried forward to this registration statement. Pursuant to Rule 415(a)(6) of the Securities Act, the registration fees in the amount of $218,200 previously paid with respect to such unsold securities will continue to apply to such unsold securities. Accordingly, after taking into account the previously registered unsold , the registration fee due for this registration statement is $1,483,200. |

• |
We have incurred GAAP net losses attributable to stockholders and an accumulated deficit in the past and may incur GAAP net losses attributable to stockholders and continue to have an accumulated deficit in the future. |
• |
This is a “blind pool” offering. You will not have the opportunity to evaluate our future investments before we make them. |
• |
Since there is no public trading market for shares of our common stock, repurchase of shares by us will likely be the only way to dispose of your shares. Our share repurchase plan provides stockholders with the opportunity to request that we repurchase their shares on a monthly basis, but we are not obligated to repurchase any shares and may choose to repurchase only some, or even none, of the shares that have been requested to be repurchased in any particular month in our discretion. In addition, repurchases are subject to available liquidity and other significant restrictions. Further, our board of directors may modify or suspend our share repurchase plan if it deems such action to be in our best interest and the best interest of our stockholders. As a result, our shares should be considered as having only limited liquidity and at times may be illiquid. |
• |
We cannot guarantee that we will make distributions, and if we do we may fund such distributions from sources other than cash flow from operations, including, without limitation, the sale of assets, borrowings, return of capital or offering proceeds, and we have no limits on the amounts we may pay from such sources. |
• |
The purchase and repurchase price for shares of our common stock are generally based on our prior month’s NAV (subject to material changes as described above) and are not based on any public trading market. While there are independent annual appraisals of our properties, the appraisal of properties is inherently subjective, and our NAV may not accurately reflect the actual price at which our properties could be liquidated on any given day. |
• |
We have no employees and are dependent on the Advisor to conduct our operations. The Advisor will face conflicts of interest as a result of, among other things, the allocation of investment opportunities among us and Other Starwood Accounts (as defined herein), the allocation of time of its investment professionals and the substantial fees that we will pay to the Advisor. |
• |
This is a “best efforts” offering. If we are not able to continue to raise a substantial amount of capital on an ongoing basis, our ability to achieve our investment objectives could be adversely affected. |
• |
There are limits on the ownership and transferability of our shares. See “Description of Capital Stock—Restrictions on Ownership and Transfer.” |
• |
If we fail to qualify as a REIT and no relief provisions apply, our NAV and cash available for distribution to our stockholders could materially decrease. |
Price to the Public (1) |
Upfront Selling Commission (2) |
Dealer Manager Fees (2) |
Proceeds to Us, Before Expenses (3) |
|||||||||||||
Maximum Primary Offering (4) |
$ |
16,000,000,000 |
$ |
278,489,327 |
$ |
3,864,734 |
$ |
15,717,645,938.94 |
||||||||
Class T Shares, per Share |
$ |
26.96 |
$ |
0.78 |
$ |
0.13 |
$ |
26.05 |
||||||||
Class S Shares, per Share |
$ |
27.00 |
$ |
0.91 |
— |
$ |
26.09 |
|||||||||
Class D Shares, per Share |
$ |
26.07 |
$ |
0.39 |
— |
$ |
25.68 |
|||||||||
Class I Shares, per Share |
$ |
25.94 |
— |
— |
$ |
25.94 |
||||||||||
Maximum Distribution Reinvestment Plan |
$ |
2,000,000,000 |
— |
— |
$ |
2,000,000,000 |
||||||||||
(1) |
The price per share shown for each of our classes of shares is equal to the transaction price as of February 1, 2022, which is equal to such class’s NAV per share as of December 31, 2021, plus applicable selling commissions and dealer manager fees. |
(2) |
The table assumes that all shares are sold in the primary offering, with 5% of the gross offering proceeds from the sale of Class T shares, 45% of the gross offering proceeds from the sale of Class S shares, 5% from the sale of Class D shares and 45% from the sale of Class I shares, which are estimated based on the proportion of shares per class issued in our prior public offerings. The number of shares of each class sold and the relative proportions in which the classes of shares are sold are uncertain and may differ significantly from this assumption. For Class T shares sold in the primary offering, investors will pay upfront selling commissions of up to 3.0% of the transaction price and upfront dealer manager fees of 0.5% of the transaction price; however, such amounts may vary pursuant to agreements with certain participating broker-dealers provided that the sum of upfront selling commissions and dealer manager fees shall not exceed 3.5% of the transaction price of each Class T share sold. For Class S shares sold in the primary offering, investors will pay upfront selling commissions of up to 3.5% of the transaction price. For Class D shares sold in the primary offering, investors will pay upfront selling commission of up to 1.5% of the transaction price. We will also pay the following selling commissions over time as stockholder servicing fees to the dealer manager, subject to Financial Industry Regulatory Authority, Inc. (“FINRA”) limitations on underwriting compensation: (a) for Class T shares only, an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum, of the aggregate NAV for the Class T shares; however, with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares, (b) for Class S shares only, a stockholder servicing fee equal to 0.85% per annum of the aggregate NAV for the Class S shares and (c) for Class D shares only, a stockholder servicing fee equal to 0.25% per annum of the aggregate NAV for the Class D shares, in each case, payable monthly. No stockholder servicing fees are paid with respect to the Class I shares. The total amount that will be paid over time for other underwriting compensation depends on the average length of time for which shares remain outstanding, the term over which such amount is measured and the performance of our investments. We will also pay or reimburse certain organization and offering expenses. See “Plan of Distribution,” “Estimated Use of Proceeds” and “Compensation.” |
(3) |
Proceeds are calculated before deducting stockholder servicing fees or organization and offering expenses payable by us. |
(4) |
We reserve the right to reallocate shares of common stock between our distribution reinvestment plan and our primary offering. |
| • | a net worth of at least $250,000; or |
| • | a gross annual income of at least $70,000 and a net worth of at least $70,000. |
| • | meet the minimum income and net worth standards established in your state; |
| • | are in a financial position appropriate to enable you to realize the potential benefits described in the prospectus; and |
| • | are able to bear the economic risk of the investment based on your overall financial situation. |
| • | Disclosure Obligation: The broker-dealer must, before or at the time of the recommendation, provide certain required disclosure about the recommendation and the relationship between the broker-dealer and the retail customer. |
| • | Care Obligation: The broker-dealer must exercise reasonable diligence, care, and skill in making the recommendation. |
| • | Conflict of Interest Obligation: The broker-dealer must establish, maintain, and enforce written policies and procedures reasonably designed to address conflicts of interest. |
| • | Compliance Obligation: The broker-dealer must establish, maintain, and enforce written policies and procedures reasonably designed to achieve compliance with Regulation Best Interest. |
| • | We have incurred GAAP net losses attributable to stockholders and an accumulated deficit in the past and may incur GAAP net losses attributable to stockholders and continue to have an accumulated deficit in the future. |
| • | You will not have the opportunity to evaluate our future investments before we make them. |
| • | Since there is no public trading market for shares of our common stock, repurchase of shares by us will likely be the only way to dispose of your shares. Our share repurchase plan provides stockholders with the opportunity to request that we repurchase their shares on a monthly basis, but we are not obligated to repurchase any shares and may choose to repurchase only some, or even none, of the shares that have been requested to be repurchased in any particular month in our discretion. In addition, repurchases are subject to available liquidity and other significant restrictions. Further, our board of directors may modify or suspend our share repurchase plan if it deems such action to be in our best interest and the best interest of our stockholders. As a result, our shares should be considered as having only limited liquidity and at times may be illiquid. |
| • | We cannot guarantee that we will make distributions, and if we do, we may fund such distributions from sources other than cash flow from operations, including, without limitation, the sale of assets, borrowings, return of capital or offering proceeds (including from sales of our common stock or Operating Partnership (defined below) units to the Special Limited Partner (defined below)), and we have no limits on the amounts we may pay from such sources. |
| • | We may pay distributions from sources other than our cash flow from operations, including, without limitation, the sale of assets, borrowings or offering proceeds, and we have no limits on the amounts we may pay from such sources. |
| • | The purchase and repurchase price for shares of our common stock are generally based on our prior month’s NAV (subject to material changes) and are not based on any public trading market. While there are independent annual appraisals of our properties, the appraisal of properties is inherently subjective and our NAV may not accurately reflect the actual price at which our properties could be liquidated on any given day. |
| • | Valuations and appraisals of our assets are estimates of fair value and may not necessarily correspond to realizable value. |
| • | This is a “best efforts” offering. If we are not able to continue to raise a substantial amount of capital on an ongoing basis, our ability to achieve our investment objectives could be adversely affected. |
| • | Our NAV per share amounts may change materially if the appraised values of our properties materially change from prior appraisals or the actual operating results for a particular month differ from what we originally budgeted for that month. |
| • | The return on an investment in our stock may be reduced if we are required to register as an investment company under the Investment Company Act of 1940. |
| • | Our operating results will be affected by economic and regulatory changes that impact the real estate market in general. |
| • | The spread of COVID-19 and the related government and corporate response may adversely affect our operations. |
| • | Our portfolio may be concentrated in a limited number of asset types, geographies or investments. |
| • | We may change our investment and operational policies without stockholder consent. |
| • | We may have difficulty selling our properties, which may limit our ability to pay distributions. |
| • | Joint venture investments could be adversely affected by our lack of sole decision-making authority, our reliance on the financial condition of co-venturers and disputes between us and our co-venturers. |
| • | The inability of property managers to effectively operate our properties and leasing agents to profitably lease vacancies in our properties would hurt our financial performance. |
| • | Our properties face significant competition. |
| • | Our debt investments face prepayment risk and interest rate fluctuations that may adversely affect our results of operations and financial condition. |
| • | Reinvestment risk could affect the price for our shares or their overall returns. |
| • | Real estate debt investments face a number of general market-related risks that can affect the creditworthiness of issuers, and modifications to certain loan structures and market terms make it more difficult to monitor and evaluate investments. |
| • | We may invest in commercial mortgage loans which are non-recourse in nature and include limited options for financial recovery in the event of default; an event of default may adversely affect our results of operations and financial condition. |
| • | We have invested and may in the future invest in securities with higher yields, which are generally subject to increased risk. |
| • | Some of our securities investments may become distressed, which securities would have a high risk of default and may be illiquid. |
| • | The lack of liquidity in our securities investments may adversely affect our business. |
| • | We have and may in the future acquire and sell residential credit investments, which may subject us to legal, regulatory and other risks that could adversely impact our business and financial results. |
| • | We have incurred mortgage indebtedness and other borrowings and expect to incur additional debt, which may increase our business risks and could decrease the value of our shares. |
| • | If we draw on a line of credit to fund repurchases or for any other reason, our financial leverage ratio could increase beyond our target. |
| • | Increases in interest rates could increase the amount of our loan payments and adversely affect our ability to make distributions to our stockholders. |
| • | Volatility in the financial markets and challenging economic conditions could adversely affect our ability to secure debt financing on attractive terms and our ability to service any future indebtedness that we may incur. |
| • | We depend on Starwood REIT Advisors, L.L.C. (the “Advisor”) to select our investments and otherwise conduct our business, and any material adverse change in its financial condition or our relationship with the Advisor could have a material adverse effect on our business and ability to achieve our investment objectives. |
| • | The management fee and performance participation interest may not create proper incentives or may induce the Advisor and its affiliates to make certain investments, including speculative investments that increase the risk of our real estate portfolio. |
| • | The Advisor faces a conflict of interest because the fees it receives for services performed are based in part on our NAV, which the Advisor is ultimately responsible for determining. |
| • | Certain other investment funds and accounts sponsored by affiliates of our Advisor have similar or overlapping investment objectives and guidelines, and we will not be allocated certain opportunities and may be allocated only opportunities with lower relative returns. |
| • | If we do not qualify as a REIT (defined below), we will face serious tax consequences that will substantially reduce the funds available to satisfy our obligations, to implement our business strategy and to make distributions to our stockholders for each of the years involved. |
| • | Compliance with REIT requirements may cause us to forego otherwise attractive opportunities, which may reduce your overall return. |
| • | Compliance with REIT requirements may force us to liquidate or restructure otherwise attractive investments. |
| • | The limits on the percentage of shares of our common stock that any person may own may discourage a takeover or business combination that could otherwise benefit our stockholders. |
| • | Investments outside the United States may subject us to additional taxes and could present additional complications to our ability to satisfy the REIT qualification requirements. |
| • | We may incur tax liabilities that would reduce our cash available for distribution to our stockholders. |
| • | Our board of directors is authorized to revoke our REIT election without stockholder approval. |
| i | ||||
| iv | ||||
| v | ||||
| v | ||||
| 1 | ||||
| 34 | ||||
| 96 | ||||
| 99 | ||||
| 114 | ||||
| 119 | ||||
| 129 | ||||
| 147 | ||||
| 158 | ||||
| 165 | ||||
| 174 | ||||
| 185 | ||||
| 186 | ||||
| 197 | ||||
| 200 | ||||
| 205 | ||||
| 231 | ||||
| 234 | ||||
| 241 | ||||
| 245 | ||||
| 250 | ||||
| 251 | ||||
| 251 | ||||
| 251 | ||||
| 252 | ||||
| 252 | ||||
| F-1 | ||||
| A-1 | ||||
| B-1 | ||||
| C-1 |
Q: |
What is Starwood Real Estate Income Trust, Inc.? |
A: |
We are a Maryland corporation formed on June 22, 2017. We are externally managed by our advisor, Starwood REIT Advisors, L.L.C. (the “Advisor”), a Delaware limited liability company. The Advisor is a subsidiary of our sponsor, Starwood Capital Group Holdings, L.P. (“Starwood Holdings” and together with any entity that is controlled by, controls or is under common control with Starwood Holdings, and any of their respective predecessor entities, “Starwood Capital”). |
Q: |
Who is Starwood Capital? |
A: |
Founded in 1991, Starwood Capital is generally regarded as one of the world’s leading private real estate investment firms, with over $110 billion in assets under management. It has sponsored 16 private opportunistic real estate funds, 16 co-investment entities and eight public companies since its inception. Starwood Capital also has built one of the most highly regarded and experienced teams in the real estate business, with its senior team members working together for an average of 17 years and possessing an average of 24 years of industry expertise, across all stages of the investment cycle. Reflecting the success of its investment activities, Starwood Capital and its professionals have received numerous industry accolades over the years, including: |
| • | Global Best Fund Raising Firm—Real Estate (2021); |
| • | Global Commercial Property Executive: Executive of the Year (2020); |
| • | US Award for Best Real Estate Manager (Fund Size above $1Billion) (2020); |
| • | Global Hotel & Leisure Investor of the Year (2018); |
| • | North American Firm of the Year (2018); |
| • | North American Office Investor of the Year (2019); |
| • | European Residential Investor of the Year (2019); |
| • | European Deal of the Year (2018); |
| • | German Firm of the Year (2018); |
| • | Nordics Firm of the Year (2018 and 2019); and |
| • | #3 in the PERE |
Q: |
What are your investment objectives? |
A: |
Our investment objectives are to invest in assets that will enable us to: |
| • | provide current income in the form of regular, stable cash distributions to achieve an attractive distribution yield; |
| • | preserve and protect invested capital; |
| • | realize appreciation in net asset value (“NAV”) from proactive investment management and asset management; and |
| • | provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial real estate with lower volatility than publicly traded real estate companies. |
Q: |
What is your investment strategy? |
A: |
Our investment strategy is primarily to acquire stabilized, income-oriented commercial real estate. Our portfolio principally is comprised of properties located in the United States and is diversified on a global basis through investments in properties outside of the United States, with a focus on Europe. To a lesser extent, and subject to the investment limitations described herein, we also invest in real estate debt, including loans secured by real estate and real estate-related debt securities, and real estate-related equity securities. Our investments in real estate-related debt and equity securities provide us with current income, a source of liquidity for our share repurchase plan, cash management and other purposes. |
Q: |
Do you currently own any investments? |
A: |
Yes. As of September 30, 2021, we owned 245 real estate properties and one investment in an unconsolidated real estate joint venture with an aggregate fair value of $10.4 billion, 57 positions in real estate debt, consisting of loans secured by real estate and real estate-related debt securities, with a fair value of $964.1 million, and real estate-related equity securities with a fair value of $173.7 million. See “Investment Portfolio” for a detailed discussion of our investments. |
Q: |
What types of properties do you acquire? |
A: |
Our investments in stabilized, income-oriented commercial real estate focus on a range of asset types. These may include multifamily, industrial, office, hotel, and retail assets, as well as other property types, |
Q: |
What potential competitive strengths does the Advisor offer? |
A: |
We believe the most powerful potential competitive strength of the Advisor is its affiliation with Starwood Capital, which is one of the largest buyers, sellers and managers of commercial real estate in the world. The Advisor believes its long-term success in executing our investment strategy is supported by Starwood Capital’s distinctive potential competitive strengths, including: |
| • | 90,000 multifamily units; |
| • | 48 million square feet of office buildings; |
| • | 1,200 hotel properties, ranging from select service hotels to ultra-luxury resorts; and |
| • | 34 million square feet of retail properties. |
Q: |
Why do you invest in real estate debt? |
A: |
Our investments in real estate debt consist of loans secured by real estate and real estate-related debt securities. Investing in real estate debt may provide us with attractive current income to support distributions to our stockholders. Our real estate debt investments are expected to focus on first mortgage, subordinated mortgage and mezzanine loans, participations in such loans and other forms of debt secured by or related to the foregoing types of commercial real estate. Our investments in real estate-related debt securities may also provide an additional source of liquidity for cash management, satisfying any stock repurchases we chose to make in any particular month and for other purposes. Our real estate-related debt securities investments focus on agency and non-agency residential mortgage-backed securities, or RMBS, and may include, to a lesser extent, investments in commercial mortgage-backed securities, or CMBS, and collateralized loan obligations, or CLOs. |
Q: |
Why do you invest in real estate-related equity securities? |
A: |
Our investments in real estate-related equity securities may also provide an additional source of liquidity for cash management, satisfying any stock repurchases we chose to make in any particular month and for other purposes. Our real estate-related equity securities investments focus on non-controlling equity positions of public real estate-related companies, including preferred equity. |
Q: |
What is a real estate investment trust, or REIT? |
A: |
We have elected to be taxed as a REIT for U.S. federal income tax purposes commencing with the taxable year ended December 31, 2019. |
| • | combines the capital of many investors to acquire or provide financing for real estate assets; |
| • | offers the benefits of a real estate portfolio under professional management; |
| • | satisfies the various requirements of the Internal Revenue Code of 1986, as amended (the “Code”), including a requirement to distribute to stockholders at least 90% of its REIT taxable income (determined without regard to the dividends-paid deduction and excluding net capital gain) each year; and |
| • | is generally not subject to U.S. federal corporate income taxes on its net taxable income that it currently distributes to its stockholders, which substantially eliminates the “double taxation” (i.e., taxation at both the corporate and stockholder levels) that generally results from investments in a C corporation. |
Q: |
What is a non-listed, perpetual-life REIT? |
A: |
A non-listed REIT is a REIT whose shares are not listed for trading on a stock exchange or other securities market. We use the term “perpetual-life REIT” to describe an investment vehicle of indefinite duration, whose shares of common stock are intended to be sold by the REIT on a continuous basis at a price generally equal to the REIT’s prior month’s NAV per share. In our perpetual-life structure, our stockholders may request that we repurchase all or a portion of their shares on a monthly basis, but we are not obligated to repurchase any shares and may choose to repurchase only some, or even none, of the shares that have been requested to be repurchased in any particular month in our discretion. |
Q: |
How do you identify investments and make decisions on whether to acquire properties and debt investments? |
A: |
The Advisor has the authority to implement our investment strategy, as determined by, and subject to the direction of, our board of directors. |
| • | relationships of Starwood Capital’s senior managing directors and professionals; |
| • | major corporations, real estate owners and real estate operators with which Starwood Capital has worked in the past and that wish to divest assets or partner with Starwood Capital; |
| • | investment/commercial banks; |
| • | brokers/dealers; and |
| • | borrowers. |
Q: |
Do you use leverage? |
A: |
Yes. We use and we expect to continue to use leverage. Our target leverage ratio is 50% to 65% of our gross real estate assets (measured by dividing (i) property-level and entity-level debt net of cash and loan-related restricted cash, by (ii) our gross real estate assets (measured using the greater of fair market value and cost) plus the equity in our real estate debt and real estate-related equity securities portfolios. There is, however, no limit on the amount we may borrow with respect to any individual property or portfolio. |
Q: |
Do your investment guidelines overlap with the objectives or guidelines of any of Starwood Capital’s affiliates, and do any of Starwood Capital’s affiliates receive priority with respect to certain investments? |
A: |
We believe our investment objectives, guidelines and strategy are generally distinct from Other Starwood Accounts (as defined below). Accordingly, we believe there has been to date, and expect there to continue to |
| be, sufficient investment opportunities for us within our investment guidelines because of the scale of the real estate market. There is, however, overlap of real property, real estate debt and real estate-related equity securities investment opportunities with certain Other Starwood Accounts that are actively investing and similar overlap with future Other Starwood Accounts. This overlap will from time to time create conflicts of |
Q: |
Do you acquire properties in joint ventures, including joint ventures with affiliates? |
A: |
We have acquired properties in joint ventures with affiliates of the Advisor and may continue to acquire properties through one or more joint ventures with affiliates of the Advisor or with non-affiliated third parties. Any joint venture with an affiliate of the Advisor must be approved by a majority of our directors (including a majority of our independent directors) not otherwise interested in the transaction as being fair and reasonable to us and on substantially the same, or more favorable, terms and conditions as those received by other affiliate joint venture partners. In some cases, we may not control the management of joint ventures in which we invest, but we may have the right to approve major decisions of the joint venture. Pursuant to the terms of our joint venture agreements, our joint venture partners may receive a promoted interest from the joint venture subject to agreed performance hurdles. We will not participate in joint ventures in which we do not have or share control to the extent that we believe such participation would potentially threaten our status as a non-investment company exempt from the Investment Company Act. This may prevent us from receiving an allocation with respect to certain investment opportunities that are suitable for both us and one or more Other Starwood Accounts. |
Q: |
How is an investment in shares of your common stock different from listed REITs? |
A: |
An investment in shares of our common stock generally differs from an investment in listed REITs in a number of ways, including: |
| • | Shares of listed REITs are priced by the trading market, which is influenced generally by numerous factors, not all of which are related to the underlying value of the entity’s real estate assets and liabilities. The estimated value of our real estate assets and liabilities is used to determine our NAV rather than the trading market. The purchase price per share for each class of our common stock varies and generally equals our prior month’s NAV per share plus applicable upfront selling commissions and dealer manager fees, whereas investments in listed REITs often involve nominal to no upfront commissions. |
| • | An investment in our shares has limited or no liquidity and our share repurchase plan may be modified or suspended. In contrast, an investment in a listed REIT is a liquid investment, as shares can be sold on an exchange at any time. |
| • | Listed REITs generally are self-managed, whereas our investment operations are managed by the Advisor, which is part of Starwood Capital. |
| • | Unlike the offering of a listed REIT, this offering has been registered in every state and jurisdiction in which we are offering and selling shares. As a result, we include certain provisions and limits in our governing documents that are not typically provided for in the charter of a listed REIT. For example, our charter limits the fees we may pay to the Advisor and its affiliates, limits our ability to make certain investments, limits the aggregate amount we may borrow, requires our independent directors to approve certain actions and restricts our ability to indemnify our directors, the Advisor and its affiliates. A listed REIT does not typically provide for these restrictions within its charter. A listed REIT is, however, subject to the governance requirements of the exchange on which its stock is traded, including requirements relating to its board of directors, audit committee, independent director oversight of executive compensation and the director nomination process, code of conduct, stockholder meetings, related party transactions, stockholder approvals, and voting rights. Although we expect to follow many of these same governance guidelines, there is no requirement that we follow all of them. |
Q: |
For whom may an investment in your shares be appropriate? |
A: |
An investment in our shares may be appropriate for you if you: |
| • | meet the minimum suitability standards described above under “Suitability Standards;” |
| • | seek to allocate a portion of your investment portfolio to a direct investment vehicle with an income- oriented portfolio of U.S. real estate, real estate-related debt and real estate-related securities; |
| • | seek to receive current income through regular distribution payments; |
| • | wish to obtain the potential benefit of long-term capital appreciation; and |
| • | are able to hold your shares as a long-term investment and do not need liquidity from your investment quickly in the near future. |
Q: |
How do you structure the ownership and operation of your assets? |
A: |
We own, and plan to continue to own, all or substantially all of our assets through the Operating Partnership. We are the sole general partner of the Operating Partnership. Starwood REIT Special Limited Partner, L.L.C. (the “Special Limited Partner”), a wholly-owned subsidiary of our sponsor, owns a special limited partner interest in the Operating Partnership and is its sole limited partner. In addition, each of the Advisor and the Special Limited Partner may elect to receive units in the Operating Partnership in lieu of cash for its management fee and performance participation distributions, respectively. See “Compensation.” The Advisor and the Special Limited Partner may put these units back to the Operating Partnership and receive cash unless our board of directors determines that any such repurchase for cash would be prohibited by applicable law or the Operating Partnership’s partnership agreement, in which case such Operating Partnership units will be repurchased for shares of our common stock. The use of our Operating Partnership to hold all of our assets is referred to as an Umbrella Partnership Real Estate Investment Trust (“UPREIT”). Using an UPREIT structure may give us an advantage in acquiring properties from persons who want to defer recognizing a gain for U.S. federal income tax purposes. The following chart shows our current ownership structure and our relationship with our sponsor, the Advisor, Starwood Capital, L.L.C. (the “Dealer Manager”), and the Special Limited Partner. |

Q: |
Are there any risks involved in buying your shares? |
A: |
Investing in our common stock involves a high degree of risk. If we are unable to effectively manage the impact of these risks, we may not meet our investment objectives and, therefore, you should purchase our shares only if you can afford a complete loss of your investment. An investment in shares of our common stock involves significant risks and is intended only for investors with a long-term investment horizon and who do not require immediate liquidity or guaranteed income. See “Summary Risk Factors” and “Risk Factors” for the more significant risks relating to an investment in shares of our common stock. |
Q: |
What is the role of your board of directors? |
A: |
We operate under the direction of our board of directors, the members of which are accountable to us and our stockholders as fiduciaries. We have eleven directors, six of whom have been determined to be independent under our charter. Our independent directors are responsible for reviewing the performance of the Advisor and approving the compensation paid to the Advisor and its affiliates. Our directors are elected annually by our stockholders. The names and biographical information of our directors are provided under “Management—Directors and Executive Officers.” |
Q: |
What is the difference between the Class T shares, Class S shares, Class D shares and Class I shares of common stock being offered? |
A: |
We are offering to the public four classes of shares of our common stock, Class T shares, Class S shares, Class D shares and Class I shares. The differences among the share classes relate to upfront selling commissions, dealer manager fees and ongoing stockholder servicing fees. No upfront selling commissions, dealer manager fees or stockholder servicing fees are paid with respect to Class I shares. See “Description of Capital Stock” and “Plan of Distribution” for a discussion of the differences between our Class T shares, Class S shares, Class D shares and Class I shares. |
Upfront Selling Commissions |
Dealer Manager Fees |
Annual Stockholder Servicing Fees |
Maximum Stockholder Servicing Fees Over Life of Investment (Length of Time) |
Total (Length of Time) (1) | ||||||||||||
| Class T |
$ | 300 | $ | 50 | $ | 85 | $556 (6.5 years) | $906 (6.5 years) | ||||||||
| Class S |
$ | 350 | $ | 0 | $ | 85 | $556 (6.5 years) | $906 (6.5 years) | ||||||||
| Class D |
$ | 150 | $ | 0 | $ | 25 | $738 (29.5 years) | $888 (29.5 years) | ||||||||
| Class I |
$ | 0 | $ | 0 | $ | 0 | $0 | $0 | ||||||||
| (1) | Represents the total amount of underwriting compensation to be paid on such investment and the number of years it would take to reach such amount with the assumptions described above. |
Q: |
What is the per share purchase price? |
A: |
Each class of shares are sold at the then-current transaction price, which is generally the prior month’s NAV per share for such class, plus applicable upfront selling commissions and dealer manager fees. We disclose the transaction price for each month when available on our website at www.starwoodNAV.reit |
Q: |
How is your NAV per share calculated? |
A: |
Our NAV is calculated monthly based on the net asset values of our investments (including securities investments), the addition of any other assets (such as cash on hand) and the deduction of any other liabilities. Altus Group U.S. Inc., a third-party valuation firm, was selected by the Advisor and approved by our board of directors, including a majority of our independent directors, to serve as our independent valuation advisor after considering its industry footprint, experience, and extensive team poised to handle our anticipated volume of business. Altus Group U.S. Inc. has served as our independent valuation advisor since we began calculating our NAV. At the end of each calendar quarter, our independent valuation advisor prepares appraisals for each of our properties other than those for which we obtained third-party appraisals during such quarter, or approximately three-quarters of our real estate portfolio, and review annual appraisals prepared by another third-party appraisal firm of our properties. The independent valuation advisor also reviews and provides an opinion as to the reasonableness of property valuations prepared by the |
Q: |
Is there any minimum investment required? |
A: |
The minimum initial investment in Class T shares, Class S shares or Class D shares of our common stock is $5,000, and the minimum subsequent investment in such shares is $500 per transaction. The minimum initial investment in Class I shares of our common stock is $1,000,000, and the minimum subsequent investment in such shares is $500 per transaction, unless such minimums are waived by the Dealer Manager. The minimum subsequent investment amount does not apply to purchases made under our distribution reinvestment plan. In addition, our board of directors may elect to accept smaller investments in its discretion. |
Q: |
What is a “best efforts” offering? |
A: |
This public offering of common stock is being conducted on a “best efforts” basis. A “best efforts” offering means that the Dealer Manager and the participating brokers are only required to use their best efforts to sell the shares. When shares are offered to the public on a “best efforts” basis, no underwriter, broker-dealer or other person has a firm commitment or obligation to purchase any of the shares. Therefore, we cannot guarantee that any minimum number of shares will be sold. |
Q: |
What is the expected term of this offering? |
A: |
We have registered $16,000,000,000 in shares of our common stock, in any combination of Class T shares, Class S shares, Class D shares and Class I shares, to be sold in our primary offering and up to $2,000,000,000 in shares to be sold pursuant to our distribution reinvestment plan. It is our intent, however, to conduct a continuous offering for an indefinite period of time, by filing for additional offerings of our shares, subject to regulatory approval and continued compliance with the rules and regulations of the Securities and Exchange Commission (the “SEC”) and applicable state laws. This offering will terminate no |
| later than [ ], 2024 unless extended in accordance with applicable SEC rules. We reserve the right to terminate our public offering at any time and to extend our offering term to the extent permissible under applicable law. |
Q: |
When may I make purchases of shares? |
A: |
Subscriptions to purchase our common stock may be made on an ongoing basis, but investors may only purchase our common stock pursuant to accepted subscription orders as of the first business day of each month, and to be accepted, a subscription request must be received in good order at least five business days prior to the first business day of the month (unless waived by the Dealer Manager). |
Q: |
When will the transaction price be available? |
A: |
Generally, within 15 calendar days after the last calendar day of each month, we determine our NAV per share for each share class as of the last calendar day of the prior month, which is generally the transaction price for the then-current month for such share class. However, in certain circumstances, the transaction price is not made available until a later time. We disclose the transaction price for each month when available on our website at www.starwoodNAV.reit |
Q: |
May I withdraw my subscription request once I have made it? |
A: |
Yes. Subscribers are not committed to purchase shares at the time their subscription orders are submitted and any subscription may be canceled at any time before the time it has been accepted. You may withdraw your purchase request by notifying the transfer agent, through your financial intermediary or directly on our toll-free, automated telephone line, 877-648-3235. |
Q: |
When will my subscription be accepted? |
A: |
Completed subscription requests are not accepted by us before the later of (i) two business days before the first business day of each month and (ii) three business days after we make the transaction price (including |
| any subsequent revised transaction price) publicly available by posting it on our website at www.starwoodNAV.reit |
Q: |
Will I receive distributions and how often? |
A: |
We have declared and intend to continue to declare distributions based on record dates established by our board of directors and have paid and intend to continue to pay such distributions on a monthly basis. See “Selected Information Regarding Our Operations—Distributions” for information on our distributions. Any distributions we make are at the discretion of our board of directors, considering factors such as our earnings, cash flow, capital needs and general financial condition and the requirements of Maryland law. As a result, our distribution rates and payment frequency may vary from time to time. You are not entitled to receive a distribution if your shares are repurchased prior to the applicable time of the record date. |
Q: |
Will the distributions I receive be taxable as ordinary income? |
A: |
The federal income tax treatment of distributions that you receive, including cash distributions that are reinvested pursuant to our distribution reinvestment plan, will depend upon the extent they are paid from our current or accumulated earnings and profits and, accordingly, treated as dividends and upon whether any |
Q: |
May I reinvest my cash distributions in additional shares? |
A: |
Yes. We have adopted a distribution reinvestment plan whereby stockholders (other than clients of certain participating broker-dealers and residents of Alabama, Arkansas, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, New Jersey, North Carolina, Ohio, Oregon, Vermont and Washington) will have their cash distributions automatically reinvested in additional shares of our common stock unless they elect to receive their distributions in cash. Clients of certain participating broker-dealers that do not permit automatic enrollment in our distribution reinvestment plan will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional shares of our common stock. If you participate in our distribution reinvestment plan, the cash distributions attributable to the class of shares that you own will be automatically invested in additional shares of the same class. The purchase price for shares purchased under our distribution reinvestment plan is equal to the transaction price for such shares at the time the distribution is payable. Stockholders do not pay upfront selling commissions or dealer manager fees when purchasing shares under our distribution reinvestment plan; however, all outstanding Class T shares, Class S shares and Class D shares, including those purchased under our distribution reinvestment plan, are subject to ongoing stockholder servicing fees. Participants may terminate their participation in the distribution reinvestment plan with ten business days’ prior written notice to us. See “Description of Capital Stock—Distribution Reinvestment Plan” for more information regarding the reinvestment of distributions you may receive from us. For the complete terms of the distribution reinvestment plan, see Appendix A to this prospectus. |
Q: |
Can I request that my shares be repurchased? |
A: |
Yes. However, while stockholders may request on a monthly basis that we repurchase all or any portion of their shares pursuant to our share repurchase plan, we are not obligated to repurchase any shares and may |
| choose to repurchase only some, or even none, of the shares that have been requested to be repurchased in any particular month in our discretion. In addition, our ability to fulfill repurchase requests is subject to a number of limitations. As a result, share repurchases may not be available each month. Under our share repurchase plan, to the extent we choose to repurchase shares in any particular month, we only repurchase shares following the close of business as of the last calendar day of that month (each such date, a “Repurchase Date”). Repurchases are made at the transaction price in effect on the Repurchase Date, except that shares that have not been outstanding for at least one year are repurchased at 95% of the transaction price (an “Early Repurchase Deduction”). The one-year holding period is measured from the first business day of the month the shares were issued. Additionally, stockholders who have received shares of our common stock in exchange for their Operating Partnership units may include the period of time such stockholder held such Operating Partnership units for purposes of calculating the holding period for such shares of our common stock. The Early Repurchase Deduction may be waived in the case of repurchase requests arising from the death or qualified disability of the holder. To have your shares repurchased, your repurchase request and required documentation must be received in good order by 4:00 p.m. (Eastern time) on the second to last business day of the applicable month. Settlements of share repurchases are generally made within three business days of the Repurchase Date. The Early Repurchase Deduction does not apply to shares acquired through our distribution reinvestment plan. An investor may withdraw its repurchase request by notifying the transfer agent before 4:00 p.m. (Eastern time) on the last business day of the applicable month. The total amount of aggregate repurchases of Class T shares, Class S shares, Class D shares and Class I shares (excluding any Early Repurchase Deduction) is limited to no more than 2% of our aggregate NAV per month (measured using the aggregate NAV as of the end of the immediately preceding month) and no more than 5% of our aggregate NAV per calendar quarter (measured using the aggregate NAV as of the end of the immediately preceding quarter). |
Q: |
Will I be notified of how my investment is doing? |
A: |
Yes. We will provide you with periodic updates on the performance of your investment with us, including: |
| • | three quarterly financial reports and investor statements; |
| • | an annual report; |
| • | in the case of certain U.S. stockholders, an annual Internal Revenue Service (“IRS”) Form 1099-DIV or IRS Form 1099-B, if required, and, in the case of non-U.S. stockholders, an annual IRS Form 1042-S; |
| • | confirmation statements (after transactions affecting your balance, except reinvestment of distributions in us and certain transactions through minimum account investment or withdrawal programs); and |
| • | a quarterly statement providing material information regarding your participation in the distribution reinvestment plan and an annual statement providing tax information with respect to income earned on shares under the distribution reinvestment plan for the calendar year. |
Q: |
What fees do you pay to the Advisor and its affiliates? |
A: |
We pay the Advisor, the Special Limited Partner, the Dealer Manager and their affiliates the fees and expense reimbursements described below in connection with performing services for us. See “Select Information Regarding Our Operations—Related Party Transactions” for details on the payments and amounts owed to the Advisor and its affiliates. |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
Organization and Offering Activities | ||||
| Upfront Selling Commissions and Dealer Manager Fees— The Dealer Manager |
The Dealer Manager is entitled to receive upfront selling commissions of up to 3.0%, and dealer manager fees of 0.5%, of the transaction price of each Class T share sold in the primary offering; however, such amounts may vary pursuant to agreements with certain participating broker-dealers provided that the sum of upfront selling commissions and dealer manager fees shall not exceed 3.5% of the transaction price of each Class T share sold. The Dealer Manager is entitled to receive upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering. The Dealer Manager is entitled to receive upfront selling commissions of up to 1.5% of the transaction price of each Class D share sold in the primary offering. All or a portion of the upfront selling commissions and dealer manager fees are retained by, or reallowed (paid) to, participating broker-dealers. No upfront selling commissions or dealer manager fees are paid with respect to purchases of Class I shares or shares of any class sold pursuant to our distribution reinvestment plan. |
The actual amount will depend on the number of Class T shares, Class S shares and Class D shares sold and the transaction price of each Class T share, Class S share and Class D share. Aggregate upfront selling commissions will equal approximately $278.5 million if we sell the maximum amount, and aggregate dealer manager fees will equal approximately $3.9 million if we sell the maximum amount, in each case, in our primary offering, assuming payment of the full upfront selling commissions and dealer manager fees (with a split for Class T shares of 3.0% and 0.5%, respectively), that 5%, 45% and 5% of our offering proceeds are from the sale of each of Class T shares, Class S shares and Class D shares, respectively, and that the transaction prices of our Class T shares, Class S shares and Class D shares remain constant at $20.00. | ||
| Stockholder Servicing Fees— The Dealer Manager |
Subject to FINRA limitations on underwriting compensation, we will pay the Dealer Manager selling commissions over time as stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or broker-dealers | Actual amounts depend upon the per share NAVs of our Class T shares, Class S shares and Class D shares, the number of Class T shares, Class S shares and Class D shares purchased | ||
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| servicing investors’ accounts, referred to as servicing broker-dealers: • with respect to our outstanding Class T shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class T shares, consisting of an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum, of the aggregate NAV of our outstanding Class T shares; however, with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares; • with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class S shares; and • with respect to our outstanding Class D shares equal to 0.25% per annum of the aggregate NAV of our outstanding Class D shares. We do not pay a stockholder servicing fee with respect to our outstanding Class I shares. The stockholder servicing fees are paid monthly in arrears. The Dealer Manager reallows (pays) all or a portion of the stockholder servicing fees to participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers, and will waive stockholder servicing fees to the extent a broker-dealer is not eligible to receive it for failure to provide such services. Because the stockholder servicing fees are calculated based on our NAV for our Class T shares, Class S shares and Class D shares, they reduce the NAV or, alternatively, the distributions payable, with respect to the shares of each |
and when such shares are purchased. For Class T shares, the stockholder servicing fees will equal approximately $5.1 million per annum if we sell the maximum amount. For Class S shares, the stockholder servicing fees will equal approximately $59.1 million per annum if we sell the maximum amount. For Class D shares, the stockholder servicing fees will equal approximately $1.9 million per annum if we sell the maximum amount. In each case, we are assuming that, in our primary offering, 5% of our offering proceeds are from the sale of Class T shares, 45% of our offering proceeds are from the sale of Class S shares and 5% of our offering proceeds are from the sale of Class D shares, that the NAV per share of our Class S shares and Class D shares remains constant at $20.00 and none of our stockholders participate in our distribution reinvestment plan. |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| such class, including shares issued under our distribution reinvestment plan. We will cease paying the stockholder servicing fee with respect to any Class T shares, Class S shares or Class D shares held in a stockholder’s account at the end of the month in which the Dealer Manager in conjunction with the transfer agent determines that total upfront selling commissions, dealer manager fees and stockholder servicing fees paid with respect to such shares would exceed 8.75% (or, in the case of Class T shares sold through certain participating broker-dealers, a lower limit as set forth in any applicable agreement between the Dealer Manager and a participating broker-dealer at the time such Class T shares were issued) of the gross proceeds from the sale of such shares (including the gross proceeds of any shares issued under our distribution reinvestment plan with respect thereto). At the end of such month, such Class T shares, Class S shares or Class D shares (and any shares issued under our distribution reinvestment plan with respect thereto), including any fractional shares, will convert into a number of Class I shares ( or fraction thereof) with an equivalent aggregate NAV as such shares. In addition, we will cease paying the stockholder servicing fee on the Class T shares, Class S shares and Class D shares on the earlier to occur of the following: (i) a listing of Class I shares, (ii) our merger or consolidation with or into another entity or the sale or other disposition of all or substantially all of our assets, in each case in a transaction in which our stockholders receive cash or securities listed on a national securities exchange, or (iii) the end of the month following the completion of the primary portion of this offering in which we, with the assistance of the Dealer Manager, determine that, in the aggregate, underwriting compensation from all sources in connection with this offering, including upfront selling commissions, the stockholder servicing fee |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering. If not already converted as described above, on the earlier of the foregoing each Class T share, Class S share and Class D share (including any fractional share) held in a stockholder’s account will convert into a number of Class I shares (or fraction thereof) with an equivalent aggregate NAV as such share. For a description of the services required from the participating broker-dealer or servicing broker-dealer, see the “Plan of Distribution— Underwriting Compensation—Stockholder Servicing Fees—Class T shares, Class S shares and Class D Shares.” |
||||
| Organization and Offering Expense Reimbursement— The Advisor |
We reimburse the Advisor for all of our organization and offering expenses that it incurs on our behalf (including legal, accounting, printing, mailing and filing fees and expenses, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design and website expenses, fees and expenses of our escrow agent and transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and reimbursements for customary travel, lodging, and meals, but excluding up front selling commissions, dealer manager fees and the stockholder servicing fee) as and when incurred. In connection with our initial public offering, the Advisor advanced $7.3 million of our organization and offering expense from our inception through December 21, 2019. We are reimbursing the Advisor for all such advanced expenses ratably over the 60-month period that began on January 1, 2020. Wholesaling compensation expenses of persons associated with the Dealer Manager are currently paid by the Advisor without reimbursement from us. After the termination of this offering, the Advisor has agreed to |
We estimate our organization and offering expenses to be approximately $26.5 million if we sell the maximum offering amount. | ||
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| reimburse us to the extent that the organization and offering expenses that we incur exceed 15% of our gross proceeds from the offering. | ||||
Investment Activities | ||||
| Acquisition Expense Reimbursement— The Advisor |
We do not intend to pay the Advisor any acquisition, financing (except interest payments and market-based financing fees and costs to the lender in cases where the lender is an affiliate of the Advisor) or other similar fees in connection with making investments. We will, however, reimburse the Advisor for out-of-pocket expenses in connection with the selection, evaluation, structuring, acquisition, origination, financing and development of properties, real estate- related debt and real estate-related securities, whether or not such investments are acquired, and make payments to third parties or certain of the Advisor’s affiliates in connection with making investments as described in “—Fees from Other Services” below. | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | ||
Operational Activities | ||||
| Management Fee— The Advisor |
We pay the Advisor a management fee equal to 1.25% of NAV per annum payable monthly. The management fee may be paid, at the Advisor’s election, in cash, Class I shares or Class I units of our Operating Partnership. See “Management—The Advisory Agreement” for additional details. | Actual amounts of the management fee depend upon our aggregate NAV. The management fee attributed to shares sold in this offering will equal approximately $196.5 million per annum if we sell the maximum amount in our primary offering in the assumed percentages per share class set forth above, assuming that the NAV per share of each class of our common stock remains constant at $20.00 and before giving effect to any shares issued under our distribution reinvestment plan. | ||
| Operating Expense Reimbursement —The Advisor |
In addition to the organization and offering expense and acquisition expense reimbursements described above, we reimburse the Advisor for out-of-pocket costs | Actual amounts of out-of-pocket expenses paid by the Advisor that we reimburse are dependent upon actual | ||
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| and expenses it incurs in connection with the services it provides to us, including, but not limited to, (1) the actual cost of goods and services used by us and obtained from third parties, including fees paid to administrators, consultants, attorneys, technology providers and other service providers, and brokerage fees paid in connection with the purchase and sale of investments and securities, (2) expenses of managing and operating our properties, whether payable to an affiliate or a non-affiliated person and (3) expenses related to personnel of the Advisor performing services for us other than those who provide investment advisory services or serve as our executive officers. The Advisor advanced $0.1 million of our operating expenses incurred from July 13, 2017 (date of initial capitalization) through December 31, 2018. We are reimbursing the Advisor for such advanced expenses ratably over the 60-month period that began on January 1, 2020. Operating expenses incurred after December 31, 2018 are paid by us as incurred. See “Management—The Advisory Agreement—Management Fee, Performance Participation Interest and Expense Reimbursements.” | expenses incurred and, therefore, cannot be determined at this time. | |||
| Performance Participation Interest— The Special Limited Partner |
So long as the Advisory Agreement has not been terminated, the Special Limited Partner holds a performance participation interest in the Operating Partnership that entitles it to receive cash distributions (or Operating Partnership units at its election) from our Operating Partnership equal to 12.5% of the Total Return, subject to a 5% Hurdle Amount and a High Water Mark, with a Catch-Up (each term as defined herein). Such distributions are paid annually. For a detailed explanation of how the performance participation is calculated, see “Summary of Our Operating Partnership Agreement—Special Limited Partner Interest.” For a hypothetical calculation of the performance participation calculation, see “Compensation—Performance Participation Interest Example.” |
Actual amounts of the performance participation depend upon the Operating Partnership’s actual annual total return and, therefore, cannot be calculated at this time. | ||
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| Fees from Other Services— Affiliates of the Advisor |
We retain certain of the Advisor’s affiliates, from time to time, for services relating to our investments or our operations, which may include property management services, leasing services, corporate services, statutory services, transaction support services (including but not limited to coordinating with brokers, lawyers, accountants and other advisors, assembling relevant information, conducting financial and market analyses, and coordinating closing procedures), construction and development management, and loan management and servicing, and within one or more such categories, providing services in respect of asset or investment administration, accounting, technology, tax preparation, finance (including but not limited to budget preparation and preparation and maintenance of corporate models), treasury, operational coordination, risk management, insurance placement, human resources, legal and compliance, valuation and reporting-related services, as well as services related to mortgage servicing, group purchasing, healthcare, consulting/brokerage, capital markets/credit origination, property, title or other types of insurance, management consulting and other similar operational matters. Any fees paid to the Advisor’s affiliates for any such services will not reduce the management fee. Any such arrangements will be at market rates. | Actual amounts depend on to what extent affiliates of the Advisor are actually engaged to perform such services. | ||
Q: |
What are your policies related to conflicts of interests with Starwood Capital and its affiliates? |
A: |
Businesses or Services Provided by the Advisor to Others. |
Q: |
Are there any limitations on the level of ownership of shares? |
A: |
Our charter contains restrictions on the number of shares any one person or group may own. Specifically, our charter does not permit any person or group to own more than 9.8% in value or number of shares, |
| whichever is more restrictive, of our outstanding common stock or of our outstanding capital stock of all classes or series, and attempts to acquire our common stock or our capital stock of all other classes or series in excess of these 9.8% limits would not be effective without an exemption from these limits (applied prospectively or retroactively) by our board of directors. These limits may be further reduced if our board of directors waives these limits for certain holders. See “Description of Capital Stock—Restrictions on Ownership and Transfer.” These restrictions are designed to enable us to comply with ownership restrictions imposed on REITs by the Code, and may have the effect of preventing a third party from engaging in a business combination or other transaction even if doing so would result in you receiving a “premium” for your shares. See “Risk Factors—Risks Related to This Offering and Our Organizational Structure” for additional discussion regarding restrictions on share ownership. |
Q: |
Are there any ERISA considerations in connection with an investment in our shares? |
A: |
The section of this prospectus captioned “Certain ERISA Considerations” describes the effect that the purchase of shares will have on individual retirement accounts and retirement plans that are subject to the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and the Code. ERISA is a federal law that regulates certain employer-sponsored benefit plans. The Code contains similar provisions applicable to IRAs and certain other benefit plans. Any benefit plan investor considering purchasing shares for a retirement plan or an individual retirement account (“IRA”), should consider, at a minimum: (1) whether the investment is in accordance with the documents and instruments governing the IRA, plan or other account; (2) whether the investment satisfies the fiduciary requirements associated with the IRA, plan or other account; (3) whether the investment will generate unrelated business taxable income to the IRA, plan or other account; (4) whether there is sufficient liquidity for that investment under the IRA, plan or other account; (5) the need to value the assets of the IRA, plan or other account annually or more frequently; and (6) whether the investment would constitute a non-exempt prohibited transaction under applicable law. See “Risk Factors—Retirement Plan Risks” and “Certain ERISA Considerations.” |
Q: |
Are there any Investment Company Act of 1940 considerations? |
A: |
We intend to engage primarily in the business of investing in real estate and to conduct our operations, directly and through wholly or majority-owned subsidiaries, so that neither we, the Operating Partnership nor any of the subsidiaries of the Operating Partnership is required, as such requirements have been interpreted by the SEC, to register as an investment company under the Investment Company Act. A company is an “investment company” under the Investment Company Act: |
| • | under Section 3(a)(1)(A), if it is, or holds itself out as being, engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities; or |
| • | under Section 3(a)(1)(C), if it is engaged, or proposes to engage, in the business of investing, reinvesting, owning, holding or trading in securities and owns, or proposes to acquire, “investment securities” having a value exceeding 40% of the value of its total assets (exclusive of government securities and cash items) on an unconsolidated basis, which we refer to as the “40% test.” The term “investment securities” generally includes all securities except U.S. government securities and securities of majority-owned subsidiaries that are not themselves investment companies and are not relying on the exemption from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act. |
Q: |
What is the impact of being an “emerging growth company”? |
A: |
We are an “emerging growth company,” as defined by the Jumpstart Our Business Startups Act of 2012, or the “JOBS Act.” As an emerging growth company, we are eligible to take advantage of certain exemptions from various reporting and disclosure requirements that are applicable to public companies that are not emerging growth companies. For so long as we remain an emerging growth company, we are not required to: |
| • | have an auditor attestation report on our internal control over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act; |
| • | submit certain executive compensation matters to stockholder advisory votes pursuant to the “say on frequency” and “say on pay” provisions (requiring a non-binding stockholder vote to approve compensation of certain executive officers) and the “say on golden parachute” provisions (requiring a non-binding stockholder vote to approve golden parachute arrangements for certain executive officers in connection with mergers and certain other business combinations) of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; or |
| • | disclose certain executive compensation related items, such as the correlation between executive compensation and performance and comparisons of the chief executive officer’s compensation to median employee compensation. |
Q: |
When will I get my detailed tax information? |
A: |
In the case of certain U.S. stockholders, we expect your IRS Form 1099-DIV tax information, if required, to be mailed by January 31 of each year. |
Q: |
Who can help answer my questions? |
A: |
If you have more questions about this offering or if you would like additional copies of this prospectus, you should contact your financial adviser or our transfer agent: |
| • | changes in the economy, including as a result of the coronavirus pandemic; |
| • | our inability to invest the proceeds from sales of our shares on a timely basis in income-producing properties; |
| • | our inability to realize attractive risk-adjusted returns on our investments; |
| • | high levels of expenses or reduced revenues that reduce our cash flow or non-cash earnings; and |
| • | defaults in our investment portfolio or decreases in the value of our investments. |
| • | staggering the board of directors into three classes; |
| • | requiring a two-thirds vote of stockholders to remove directors; |
| • | providing that only the board of directors can fix the size of the board; |
| • | providing that all vacancies on the board, regardless of how the vacancy was created, may be filled only by the affirmative vote of a majority of the remaining directors in office and for the remainder of the full term of the class of directors in which the vacancy occurred; and |
| • | providing for a majority requirement for the calling of a stockholder-requested special meeting of stockholders. |
| • | 80% of all votes entitled to be cast by holders of outstanding shares of our voting stock; and |
| • | two-thirds of all of the votes entitled to be cast by holders of outstanding shares of our voting stock other than those shares owned or held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder. These supermajority voting provisions do not apply if, among other things, our stockholders receive a minimum payment for their common stock equal to the highest price paid by the interested stockholder for its shares. |
| • | changes in global, national, regional or local economic, demographic or capital market conditions; |
| • | future adverse national real estate trends, including increasing vacancy rates, declining rental rates and general deterioration of market conditions; |
| • | adverse economic conditions as a result of an epidemic, pandemic or other health-related issues in one or more markets where we own property; |
| • | changes in supply of or demand for similar properties in a given market or metropolitan area, which could result in rising vacancy rates or decreasing market rental rates; |
| • | vacancies, fluctuations in the average occupancy and room rates for hotel properties or inability to lease space on favorable terms; |
| • | increased competition for properties targeted by our investment strategy; |
| • | bankruptcies, financial difficulties or lease defaults by our tenants; |
| • | increases in interest rates and lack of availability of financing; and |
| • | changes in government rules, regulations and fiscal policies, including increases in property taxes, changes in zoning laws, limitations on rental rates, and increasing costs to comply with environmental laws. |
| • | we may be unable to complete an acquisition after making a non-refundable deposit and incurring certain other acquisition-related costs; |
| • | we may be unable to obtain financing for acquisitions on commercially reasonable terms or at all; |
| • | acquired properties may fail to perform as expected; |
| • | acquired properties may be subject to litigation risks; |
| • | acquired properties may be located in new markets in which we may face risks associated with a lack of market knowledge or understanding of the local economy, lack of business relationships in the area and unfamiliarity with local governmental and permitting procedures; and |
| • | we may be unable to quickly and efficiently integrate new acquisitions, particularly acquisitions of portfolios of properties, into our existing operations. |
| • | the joint venture partner may have economic or other interests that are inconsistent with our interests, including interests relating to the financing, management, operation, leasing or sale of the assets purchased by such joint venture; |
| • | pursuant to the terms of our joint venture agreements, our joint venture partners may receive a promoted interest from the joint venture subject to agreed performance hurdles, which may cause their interests to differ from ours; |
| • | tax, Investment Company Act and other regulatory requirements applicable to the joint venture partner may cause it to want to take actions contrary to our interests; |
| • | the joint venture partner may have joint control of the joint venture even in cases where its economic stake in the joint venture is significantly less than ours; |
| • | under the joint venture arrangement, neither we nor the joint venture partner will be in a position to unilaterally control the joint venture, and deadlocks may occur. Such deadlocks could adversely impact the operations and profitability of the joint venture, including as a result of the inability of the joint venture to act quickly in connection with a potential acquisition or disposition. In addition, depending on the governance structure of such joint venture partner, decisions of such vehicle may be subject to approval by individuals who are independent of Starwood Capital; |
| • | under the joint venture arrangement, we and the joint venture partner may have a buy/sell right and, as a result of an impasse that triggers the exercise of such right, we may be forced to sell our investment |
| • | in the joint venture, or buy the joint venture partner’s share of the joint venture at a time when it would not otherwise be in our best interest to do so; and |
| • | our participation in investments in which a joint venture partner participates will be less than what our participation would have been had such other vehicle not participated, and because there may be no limit on the amount of capital that such joint venture partner can raise, the degree of our participation in such investments may decrease over time. |
| • | make it more difficult for us to secure new takeout financing for any multifamily development projects we acquire; |
| • | hinder our ability to refinance any completed multifamily assets; |
| • | decrease the amount of available liquidity and credit that could be used to broaden our portfolio through the acquisition of multifamily assets; and |
| • | require us to obtain other sources of debt capital with potentially different terms. |
| • | rental residents deciding to share rental units and therefore rent fewer units; |
| • | potential residents moving back into family homes or delaying leaving family homes; |
| • | a reduced demand for higher-rent units; |
| • | a decline in household formation; |
| • | persons enrolled in college delaying leaving college or choosing to proceed to or return to graduate school in the absence of available employment; |
| • | the inability or unwillingness of residents to pay rent increases; and |
| • | increased collection losses. |
| • | we would be taxed as a regular domestic corporation, which under current laws would result in, among other things, means being unable to deduct distributions to stockholders in computing our taxable income and being subject to federal and applicable state and local income tax on our taxable income at regular corporate income tax rates; |
| • | any resulting tax liability could be substantial and could have a material adverse effect on our book value; |
| • | unless we were entitled to relief under applicable statutory provisions, we would be required to pay taxes, and therefore, our cash available for distribution to stockholders would be reduced for each of the years during which we did not qualify as a REIT and for which we had taxable income; and |
| • | we generally would not be eligible to re-elect to be taxed as a REIT for the subsequent four full taxable years. |
| • | the investment is consistent with your fiduciary obligations under applicable law, including common law, ERISA and the Code; |
| • | the investment is made in accordance with the documents and instruments governing the trust, plan or IRA, including a plan’s investment policy; |
| • | the investment satisfies the prudence and diversification requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA and other applicable provisions of ERISA and the Code; |
| • | the investment will not impair the liquidity of the trust, plan or IRA; |
| • | the investment will not produce “unrelated business taxable income” for the plan or IRA; |
| • | our stockholders will be able to value the assets of the plan annually in accordance with ERISA requirements and applicable provisions of the plan or IRA; and |
| • | the investment will not constitute a non-exempt prohibited transaction under Title I of ERISA or Section 4975 of the Code. |
Maximum Offering of $800,000,000 in Class T Shares |
||||||||
Gross Proceeds(1) |
$ | 800,000,000 | 100.00 | % | ||||
Upfront Selling Commissions and Dealer Manager Fees(2) |
27,053,140 | 3.38 | % | |||||
Organization and Offering Expenses(3) |
1,324,955 | 0.17 | % | |||||
| Net Proceeds Available for Investment |
$ | 771,621,905 | 96.45 | % | ||||
Maximum Offering of $7,200,000,000 in Class S Shares |
||||||||
| Gross Proceeds (1) |
$ | 7,200,000,000 | 100.00 | % | ||||
| Upfront Selling Commissions (2) |
243,478,261 | 3.38 | % | |||||
| Organization and Offering Expenses (3) |
11,924,595 | 0.17 | % | |||||
| |
|
|
|
|||||
| Net Proceeds Available for Investment |
$ | 6,944,597,144 | 96.45 | % | ||||
| |
|
|
|
|||||
Maximum Offering of $800,000,000 in Class D Shares |
||||||||
| Gross Proceeds (1) |
$ | 800,000,000 | 100.00 | % | ||||
| Upfront Selling Commissions (2) |
11,822,660 | 1.48 | % | |||||
| Organization and Offering Expenses (3) |
1,324,955 | 0.17 | % | |||||
| |
|
|||||||
| Net Proceeds Available for Investment |
$ | 786,852,385 | 98.35 | % | ||||
| |
|
|||||||
Maximum Offering of $7,200,000,000 in Class I Shares |
||||||||
| Gross Proceeds (1) |
$ | 7,200,000,000 | 100.00 | % | ||||
| Upfront Selling Commissions (2) |
— | — | ||||||
| Organization and Offering Expenses (3) |
11,924,595 | 0.17 | % | |||||
| |
|
|
|
|||||
| Net Proceeds Available for Investment |
$ | 7,188,075,405 | 99.83 | % | ||||
| |
|
|
|
|||||
| (1) | Gross offering proceeds include upfront selling commissions and dealer manager fees that the Dealer Manager is entitled to receive (including any amounts that may be retained by, or reallowed (paid) to, participating broker-dealers). |
| (2) | For Class T shares, includes upfront selling commissions of 3.0% of the transaction price and dealer manager fees of 0.5% of the transaction price; however, such amounts may vary pursuant to agreements with certain participating broker-dealers provided that the sum of upfront selling commissions and dealer manager fees shall not exceed 3.5% of the transaction price of each Class T share sold. For Class S shares, includes upfront selling commissions of 3.5% of the transaction price. For Class D shares, includes upfront selling commissions of 1.5% of the transaction price. Amounts presented in the tables are less than 3.5% of gross proceeds because upfront selling commissions and dealer manager fees are calculated as 3.5% of the transaction price (which excludes upfront selling commissions and dealer manager fees), which means that upfront selling commissions expressed as a percentage of the total investment (including upfront selling commissions and dealer manager fees) are less than 3.5%. We will also pay the following stockholder servicing fees over time to the Dealer Manager, subject to FINRA limitations on underwriting compensation: (a) for Class T shares only, an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum, of the aggregate NAV for the Class T shares, provided however, that with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares (b) for Class S shares only, |
| a stockholder servicing fee equal to 0.85% per annum of the aggregate NAV for the Class S shares and (c) for Class D shares only, a stockholder servicing fee equal to 0.25% per annum of the aggregate NAV for the Class D shares, in each case, payable monthly. The total amount that will be paid over time for stockholder servicing fees depends on the average length of time for which shares remain outstanding, the term over which such amount is measured and the performance of our investments, and is not expected to be paid from offering proceeds. See “Plan of Distribution—Underwriting Compensation—Selling Commissions and Dealer Manager Fees” and “Compensation—Stockholder Servicing Fees.” |
| (3) | In connection with our initial public offering, the Advisor advanced all of our organization and offering expenses on our behalf (excluding selling commissions, dealer manager fees and stockholder servicing fees) through December 21, 2019. Such costs are reimbursed to the Advisor pro rata over the 60 month period that began on January 1, 2020. We reimburse the Advisor for any organization and offering expenses that it incurs on our behalf after December 21, 2019 as and when such expenses are incurred. See “Compensation—Organization and Offering Expense Reimbursement” for examples of the types of organization and offering expenses we may incur. |
| • | provide current income in the form of regular, stable cash distributions to achieve an attractive distribution yield; |
| • | preserve and protect invested capital; |
| • | realize appreciation in NAV from proactive investment and asset management; and |
| • | provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial real estate with lower volatility than publicly traded real estate companies. |
| • | 90,000 multifamily units; |
| • | 48 million square feet of office buildings; |
| • | 1,200 hotel properties, ranging from select service hotels to ultra-luxury resorts; and |
| • | 34 million square feet of retail properties. |
| • | At least 80% of our assets in properties and real estate loans; and |
| • | Up to 20% of our assets in real estate-related debt and equity securities. |
| • | Financial Due Diligence. |
| • | Verification Audit of Books and Records. |
| • | Physical Due Diligence. |
| • | Legal and Tax Due Diligence . |
| • | Evaluate Condition of the Property. |
| • | Assess Returns from the Property. |
| • | Evaluate Status of Business Plan . |
| • | Money market instruments, cash and other cash equivalents (such as high-quality short-term debt instruments, including commercial paper, certificates of deposit, bankers’ acceptances, repurchase agreements, interest- bearing time deposits and credit rated corporate debt securities); |
| • | U.S. government or government agency securities; and |
| • | Credit-rated corporate debt or asset-backed securities of U.S. or foreign entities, or credit-rated debt securities of foreign governments or multi-national organizations. |
| • | We will not make investments in unimproved real property or indebtedness secured by a deed of trust or mortgage loans on unimproved real property in excess of 10% of our total assets. Unimproved real property means a property in which we have an equity interest that was not acquired for purposes of producing rental or other income, that has no development or construction in process and for which no development or construction is planned, in good faith, to commence within one year; |
| • | We will not invest in commodities or commodity futures contracts (which term does not include derivatives related to non-commodity investments, including futures contracts when used solely for purposes of hedging in connection with our ordinary business of investing in real estate assets, mortgages and real estate-related securities); |
| • | We will not invest in real estate contracts of sale, otherwise known as land sale contracts, unless the contract is in recordable form and is appropriately recorded in the chain of title; |
| • | We will not make or invest in individual mortgage loans (excluding any investments in mortgage pools, commercial mortgage-backed securities or residential mortgage-backed securities) unless an appraisal is obtained concerning the underlying property except for mortgage loans insured or guaranteed by a government or government agency. In cases where a majority of our independent directors determines and in all cases in which a mortgage loan transaction is with the Advisor, our sponsor, any of our directors or any of their affiliates, the appraisal shall be obtained from an independent appraiser. We will maintain the appraisal in our records for at least five years and it will be available for inspection and duplication by our common stockholders. We will also obtain a mortgagee’s or owner’s title insurance policy as to the priority of the mortgage; |
| • | We will not make or invest in mortgage loans, including construction loans but excluding any investment in mortgage pools, CMBS or RMBS, on any one real property if the aggregate amount of all mortgage loans on such real property would exceed an amount equal to 85% of the appraised value of such real property as determined by appraisal unless substantial justification exists because of the presence of other underwriting criteria; |
| • | We will not make or invest in mortgage loans (excluding any investment in mortgage pools, CMBS or RMBS) that are subordinate to any lien or other indebtedness or equity interest of any of our directors, our sponsor, the Advisor or any of our affiliates; |
| • | We will not issue (1) equity securities redeemable solely at the option of the holder (except that stockholders may offer their shares of our common stock to us pursuant to our share repurchase plan), (2) debt securities unless the historical debt service coverage (in the most recently completed fiscal year) as adjusted for known changes is anticipated to be sufficient to properly service that higher level of debt, (3) equity securities on a deferred payment basis or under similar arrangements or (4) options or warrants to any of our directors, our sponsor, the Advisor, or any of their affiliates, except on the same terms as such options or warrants, if any, are sold to the general public. Options or warrants may be issued to persons other than any of our directors, our sponsor, the Advisor, or any of their affiliates, but not at exercise prices less than the fair value of the underlying securities on the date of grant and not for consideration (which may include services) that in the judgment of the independent directors has a fair value less than the value of the option or warrant on the date of grant; |
| • | We will not engage in the business of underwriting or the agency distribution of securities issued by other persons; |
| • | We will not acquire interests or equity securities in any entity holding investments or engaging in activities prohibited by our charter except for investments in which we hold a non-controlling interest or investments in any entity having securities listed on a national securities exchange or included for quotation on an interdealer quotation system; or |
| • | We will not acquire equity securities unless a majority of the board of directors (including a majority of the independent directors) not otherwise interested in the transaction approves such investment as being fair, competitive and commercially reasonable. |
| • | under Section 3(a)(1)(A), if it is, or holds itself out as being, engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities; or |
| • | under Section 3(a)(1)(C), if it is engaged, or proposes to engage, in the business of investing, reinvesting, owning, holding or trading in securities and owns, or proposes to acquire, “investment securities” having a value exceeding 40% of the value of its total assets (exclusive of government securities and cash items) on an unconsolidated basis, which we refer to as the “40% test.” The term “investment securities” generally includes all securities except U.S. government securities and securities of majority-owned subsidiaries that are not themselves investment companies and are not relying on the exemption from the definition of investment company under Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act. |

Real Estate (2) ![]() |
Geography (1)(3) ![]() |
| (1) | Investments in real estate includes our direct property investments and our unconsolidated investment. Investments in real estate securities includes our equity in public real estate-related companies, our RMBS investments and our CMBS investments. Investments in real estate loan includes our term loan. Geography weighting is measured as the asset value of real estate properties and unconsolidated real estate venture for each geographical category against the total value of all (i) real estate properties and (ii) unconsolidated real estate venture. |
| (2) | Real estate includes our direct property investments, our unconsolidated investment and our term loan. |
| (3) | Geography weighting includes our term loan and excludes our equity in public real estate-related companies and real estate-related securities. |
Segment |
Number of Properties |
Sq. Feet (in millions) / Number of Units/Keys |
Occupancy Rate (1) |
Gross Asset Value (2) |
Segment Revenue |
Percentage of Segment Revenue |
||||||||||||||||||
Multifamily |
113 | 26,553 units | 97 | % | $ | 6,088,915 | $ | 204,274 | 52 | % | ||||||||||||||
Hospitality |
9 | 1,293 keys | 63 | % | 218,821 | 25,077 | 6 | % | ||||||||||||||||
Industrial |
103 | 16.18 sq. ft. | 98 | % | 2,391,700 | 61,260 | 16 | % | ||||||||||||||||
Office |
17 | 3.32 sq. ft. | 91 | % | 1,366,000 | 91,735 | 23 | % | ||||||||||||||||
Medical office |
3 | 0.39 sq. ft. | 88 | % | 208,400 | 11,097 | 3 | % | ||||||||||||||||
Other |
1 | 0.14 sq. ft. | N/A | 102,032 | 317 | 0 | % | |||||||||||||||||
Total |
246 | $ | 10,375,868 | $ | 393,760 | 100 | % | |||||||||||||||||
| (1) | The occupancy rate for our industrial, office and medical office investments is defined as all leased square footage divided by the total available square footage as of September 30, 2021. The occupancy rate for our multifamily investments is defined as the number of leased units divided by the total unit count as of September 30, 2021. The occupancy rate for our hospitality investments is based on the trailing 12-month average occupancy for the period ended September 30, 2021. |
| (2) | Based on fair value as of September 30, 2021. |
Segment and Investment |
Number of Properties |
Location |
Acquisition Date |
Ownership Interest (1) |
Sq. Feet (in millions) / Number of Units/Keys |
Occupancy (2) |
||||||||||||||
Multifamily: |
||||||||||||||||||||
Florida Multifamily Portfolio |
4 | Jacksonville/Naples, FL | January 2019 | 100 | % | 1,150 | 97 | % | ||||||||||||
Phoenix Property |
1 | Mesa, AZ | January 2019 | 100 | % | 256 | 96 | % | ||||||||||||
Savannah Property |
1 | Savannah, GA | January 2019 | 100 | % | 203 | 96 | % | ||||||||||||
Concord Park Apartments |
1 | Fort Meade, MD | July 2019 | 100 | % | 335 | 97 | % | ||||||||||||
Columbus Multifamily |
4 | Columbus, OH | September/ October 2019 |
96 | % | 1,012 | 96 | % | ||||||||||||
Cascades Apartments |
1 | Charlotte, NC | October 2019 | 100 | % | 570 | 97 | % | ||||||||||||
Thornton Apartments |
1 | Alexandria, VA | October 2019 | 100 | % | 439 | 98 | % | ||||||||||||
Exchange on Erwin |
1 | Durham, NC | November 2019 | 100 | % | 265 | 99 | % | ||||||||||||
The Griffin |
1 | Scottsdale, AZ | December 2019 | 100 | % | 277 | 99 | % | ||||||||||||
Avida Apartments |
1 | Salt Lake City, UT | December 2019 | 100 | % | 400 | 94 | % | ||||||||||||
Southeast Affordable Housing Portfolio |
22 | Various | Various 2020 | 100 | % | 4,384 | 99 | % | ||||||||||||
Highlands Portfolio |
3 | Columbus, OH | June 2020 | 96 | % | 599 | 95 | % | ||||||||||||
The Baxter Decatur |
1 | Atlanta, GA | August 2020 | 100 | % | 290 | 96 | % | ||||||||||||
Florida Affordable Housing Portfolio II |
4 | Jacksonville, FL | October 2020 | 100 | % | 958 | 99 | % | ||||||||||||
Mid-Atlantic Affordable Housing Portfolio |
28 | Various | October 2020 | 100 | % | 3,660 | 98 | % | ||||||||||||
Acadia |
1 | Ashburn, VA | December 2020 | 100 | % | 630 | 94 | % | ||||||||||||
Kalina Way |
1 | Salt Lake City, UT | December 2020 | 100 | % | 264 | 97 | % | ||||||||||||
Southeast Affordable Housing Portfolio II |
9 | DC, FL, GA, MD, SC, VA | May 2021 | 100 | % | 1,642 | 98 | % | ||||||||||||
Azalea Multifamily Portfolio |
17 | TX, FL, NC, MD, TN, GA | June/July 2021 | 100 | % | 5,620 | 97 | % | ||||||||||||
Keystone Castle Hills |
1 | Dallas, TX | July 2021 | 100 | % | 690 | 96 | % | ||||||||||||
Greater Boston Affordable Portfolio |
5 | Boston, MA | August/ September 2021 |
98 | % | 842 | 98 | % | ||||||||||||
Columbus Preferred Portfolio |
2 | Columbus, OH | September 2021 | 96 | % | 400 | 95 | % | ||||||||||||
The Palmer Dadeland |
1 | Dadeland, FL | September 2021 | 100 | % | 844 | 97 | % | ||||||||||||
Seven Springs Apartments |
1 | Burlington, MA | September 2021 | 100 | % | 331 | 97 | % | ||||||||||||
Maison’s Landing |
1 | Taylorsville, UT | September 2021 | 100 | % | 492 | 97 | % | ||||||||||||
Total Multifamily |
113 | 26,553 | ||||||||||||||||||
Hospitality: |
||||||||||||||||||||
U.S. Select Service Portfolio |
8 | FL, CO, TN, OH, AR | January 2019 | 100 | % | 1,057 | 66 | % | ||||||||||||
Fort Lauderdale Hotel |
1 | Fort Lauderdale, FL | March 2019 | 43 | % | 236 | 49 | % | ||||||||||||
Total Hospitality |
9 | 1,293 | ||||||||||||||||||
Office: |
||||||||||||||||||||
Florida Office Portfolio |
11 | Jacksonville, FL | May 2019 | 97 | % | 1.27 | 85 | % | ||||||||||||
Columbus Office Portfolio |
1 | Columbus, OH | October 2019 | 96 | % | 0.32 | 100 | % | ||||||||||||
Nashville Office |
1 | Nashville, TN | February 2020 | 100 | % | 0.36 | 100 | % | ||||||||||||
60 State Street |
1 | Boston, MA | March 2020 | 100 | % | 0.91 | 91 | % | ||||||||||||
Stonebridge |
3 | Atlanta, GA | February 2021 | 100 | % | 0.46 | 91 | % | ||||||||||||
Total Office |
17 | 3.32 | ||||||||||||||||||
Industrial: |
||||||||||||||||||||
Midwest Industrial Portfolio |
33 | IL, IN, OH, WI | November 2019 | 95 | % | 4.07 | 96 | % | ||||||||||||
Airport Logistics Park |
6 | Nashville, TN | September 2020 | 100 | % | 0.40 | 100 | % | ||||||||||||
Marshfield Industrial Portfolio |
4 | Baltimore, MD | October 2020 | 100 | % | 1.33 | 100 | % | ||||||||||||
Denver/Boulder Industrial Portfolio |
16 | Denver, CO | April 2021 | 100 | % | 1.68 | 100 | % | ||||||||||||
Independence Industrial Portfolio |
6 | Houston, TX | April 2021 | 100 | % | 2.33 | 100 | % | ||||||||||||
Reno Logistics Portfolio |
19 | Reno, NV | May 2021 | 100 | % | 3.14 | 100 | % | ||||||||||||
Northern Italy Industrial Portfolio |
4 | Northern Italy | August 2021 | 100 | % | 0.75 | 100 | % | ||||||||||||
Southwest Light Industrial Portfolio |
15 | AZ, NV | September 2021 | 100 | % | 2.48 | 96 | % | ||||||||||||
Total Industrial |
103 | 16.18 | ||||||||||||||||||
Medical Office: |
||||||||||||||||||||
Exchange on Erwin - Commercial |
2 | Durham, NC | November 2019 | 100 | % | 0.10 | 94 | % | ||||||||||||
Barlow |
1 | Chevy Chase, MD | March 2020 | 100 | % | 0.29 | 86 | % | ||||||||||||
Total Medical Office |
3 | 0.39 | ||||||||||||||||||
Other: |
||||||||||||||||||||
Comfort Hotel Vesterbro |
1 | Copenhagen, Denmark | September 2021 | 100 | % | 0.14 | N/A | |||||||||||||
Total Other |
1 | |||||||||||||||||||
Total Investment Properties |
246 | |||||||||||||||||||
| (1) | Certain of the joint venture agreements entered into by us provide the other partner a profits interest based on certain internal rate of return hurdles being achieved. Such investments are consolidated by us and any profits interest due to the other partner will be reported within non-controlling interests in consolidated joint ventures on our condensed consolidated balance sheets. The table also includes a property owned by an unconsolidated entity. |
| (2) | The occupancy rate for our industrial, office and medical office investments is defined as all leased square footage divided by the total available square footage as of September 30, 2021. The occupancy rate for our multifamily investments is defined as the number of leased units divided by the total unit count as of September 30, 2021. The occupancy rate for our hospitality investments is based on the trailing 12 month average occupancy for the period ended September 30, 2021. |
Type of Security/Loan |
Number of Positions |
Weighted Average Coupon |
Weighted Average Maturity Date (1) |
Cost Basis |
Fair Value |
|||||||||
RMBS |
51 | 3.12% | November 7, 2045 | $ | 173,051 | $ | 177,472 | |||||||
CMBS – floating |
4 | L+3.46% | July 15, 2038 | 296,928 | 298,661 | |||||||||
CMBS – fixed |
1 | 6.26% | July 25, 2039 | 2,700 | 2,536 | |||||||||
Total real estate securities |
56 | 3.33% | March 15, 2041 | 472,679 | 478,669 | |||||||||
Term loan (2) |
1 | L+5.35% | February 26, 2026 | 504,540 | 485,406 | |||||||||
Total investments in real estate debt |
57 | 4.39% | June 2, 2033 | $ | 977,219 | $ | 964,075 | |||||||
| (1) | Weighted average maturity date is based on the fully extended maturity date of the underlying collateral. |
| (2) | On February 26, 2021, we provided financing in the form of a term loan to an unaffiliated entity in connection with its acquisition of a premier United Kingdom holiday company. The loan is in the amount of £360 million and has an initial term of five years, with a two-year extension option. |

Industrial |
Office |
Medical Office |
Other |
Total |
||||||||||||||||||||||||||||||||||||
Year |
Annualized Base Rent (1) |
% of Total Annualized Base Rent Expiring |
Annualized Base Rent (1) |
% of Total Annualized Base Rent Expiring |
Annualized Base Rent (1) |
% of Total Annualized Base Rent Expiring |
Annualized Base Rent (1) |
% of Total Annualized Base Rent Expiring |
Annualized Base Rent (1) |
% of Total Annualized Base Rent Expiring |
||||||||||||||||||||||||||||||
2021 (remaining) |
$ | 3,847 | 2 | % | $ | 654 | 0 | % | $ | 185 | 0 | % | $ | — | 0 | % | $ | 4,686 | 2 | % | ||||||||||||||||||||
2022 |
14,960 | 6 | % | 8,626 | 4 | % | 1,828 | 1 | % | — | 0 | % | 25,414 | 11 | % | |||||||||||||||||||||||||
2023 |
10,168 | 4 | % | 8,015 | 4 | % | 2,124 | 1 | % | — | 0 | % | 20,307 | 9 | % | |||||||||||||||||||||||||
2024 |
18,989 | 8 | % | 7,141 | 3 | % | 2,323 | 1 | % | — | 0 | % | 28,453 | 12 | % | |||||||||||||||||||||||||
2025 |
13,530 | 6 | % | 6,072 | 3 | % | 731 | 0 | % | — | 0 | % | 20,333 | 9 | % | |||||||||||||||||||||||||
2026 |
9,760 | 4 | % | 13,594 | 6 | % | 1,685 | 1 | % | — | 0 | % | 25,039 | 11 | % | |||||||||||||||||||||||||
2027 |
9,755 | 4 | % | 6,629 | 3 | % | 1,610 | 1 | % | — | 0 | % | 17,994 | 8 | % | |||||||||||||||||||||||||
2028 |
7,069 | 3 | % | 7,295 | 3 | % | 332 | 0 | % | 5,777 | 2 | % | 20,473 | 8 | % | |||||||||||||||||||||||||
2029 |
2,433 | 1 | % | 4,429 | 2 | % | 941 | 0 | % | — | 0 | % | 7,803 | 3 | % | |||||||||||||||||||||||||
2030 |
6,110 | 3 | % | 9,083 | 4 | % | 1,433 | 1 | % | — | 0 | % | 16,626 | 8 | % | |||||||||||||||||||||||||
Thereafter |
9,753 | 4 | % | 34,131 | 15 | % | 167 | 0 | % | — | 0 | % | 44,051 | 19 | % | |||||||||||||||||||||||||
Total |
$ | 106,374 | 45 | % | $ | 105,669 | 47 | % | $ | 13,359 | 6 | % | $ | 5,777 | 2 | % | $ | 231,179 | 100 | % | ||||||||||||||||||||
| (1) | Annualized base rent is determined from the annualized base rent per leased square foot of the applicable year and excludes tenant recoveries, straight-line rent and above-market and below-market lease amortization. |
For the Nine Months Ended September 30, 2021 |
For the Year Ended December 31, 2020 |
For the Year Ended December 31, 2019 |
For the Year Ended December 31, 2018 |
|||||||||||||
Operating Data |
||||||||||||||||
Total revenues |
$ | 393,760 | $ | 298,423 | $ | 94,308 | $ | — | ||||||||
Total expenses |
516,365 | 312,156 | 101,224 | 1,745 | ||||||||||||
Total other (expense) income, net |
(52,071 | ) | (84,467 | ) | (14,062 | ) | 52 | |||||||||
Net loss |
$ | (174,676) | $ | (98,200) | $ | (20,978 | ) | $ | (1,693 | ) | ||||||
Per Share Data |
||||||||||||||||
Net loss per share of common stock — basic and diluted |
$ | (1.04) | $ | (1.35) | $ | (0.91 | ) | $ | (6.59 | ) | ||||||
Gross distributions declared per share of common stock (1) |
$ | 0.9315 | $ | 1.2420 | $ | 1.0905 | $ | — | ||||||||
Balance Sheet Data |
||||||||||||||||
Total assets |
$ | 11,823,611 | $ | 5,330,816 | $ | 2,390,322 | $ | 164,963 | ||||||||
Investments in real estate, net |
8,838,784 | 4,597,054 | 1,798,044 | — | ||||||||||||
Investments in real estate debt |
964,075 | 218,225 | 277,651 | — | ||||||||||||
Mortgage notes and revolving credit facility, net |
5,747,138 | 3,278,762 | 1,238,102 | — | ||||||||||||
Secured financings on investments in real estate debt |
134,835 | 108,254 | 81,035 | — | ||||||||||||
Total equity |
4,854,375 | 1,606,416 | 849,247 | 147,122 | ||||||||||||
| (1) | Represents the gross distributions declared for the three months ended September 30, 2021 and the years ended December 31, 2020 and 2019 without reduction for stockholder servicing fees. For the year ended December 31, 2018, no distributions had been declared on shares of our common stock. |
For the Nine Months Ended September 30, 2021 |
For the Year Ended December 31, 2020 |
|||||||
Net loss attributable to stockholders |
$ | (173,122 | ) | $ | (96,258 | ) | ||
Adjustments to arrive at FFO: |
||||||||
Real estate depreciation and amortization |
197,934 | 155,864 | ||||||
Investment in unconsolidated real estate ventures – depreciation and amortization |
600 | 753 | ||||||
Amount attributable to non-controlling interests for above adjustments |
(1,422 | ) | (3,228 | ) | ||||
FFO attributable to stockholders |
23,990 | 57,131 | ||||||
Adjustments to arrive at AFFO: |
||||||||
Straight-line rental income |
(9,331 | ) | (8,668 | ) | ||||
Deferred income amortization (1) |
(3,044 | ) | (1,309 | ) | ||||
Amortization of above- and below-market lease intangibles, net |
(729 | ) | (15 | ) | ||||
Unrealized (gains) losses from changes in the fair value of real estate-related securities and other financial instruments |
(23,288 | ) | 9,026 | |||||
Foreign currency loss |
16,794 | — | ||||||
Non-cash performance participation allocation |
111,934 | 15,061 | ||||||
Amortization of deferred financing costs |
4,680 | 3,183 | ||||||
Amortization of restricted stock awards |
376 | 128 | ||||||
Amount attributable to non-controlling interests for above adjustments |
102 | 288 | ||||||
AFFO attributable to stockholders |
$ | 121,484 | $ | 76,134 | ||||
| (1) | Effective with the period ending September 30, 2021 we have updated our definition of AFFO to exclude the impact of deferred income amortization. Prior periods have been reclassified to conform to current period presentation. |
Principal Balance Outstanding (3) |
||||||||||||||||||||
| Indebtedness |
Weighted Average Interest Rate (1) |
Weighted Average Maturity Date (2) |
Maximum Facility Size |
September 30, 2021 |
December 31, 2020 |
|||||||||||||||
| Fixed rate loans |
||||||||||||||||||||
| Fixed rate mortgages |
3.08 | % | 9/7/2030 | N/A | $ | 2,693,436 | $ | 2,236,290 | ||||||||||||
| |
|
|
|
|||||||||||||||||
| Total fixed rate loans |
2,693,436 | 2,236,290 | ||||||||||||||||||
| |
|
|
|
|||||||||||||||||
| Variable rate loans |
||||||||||||||||||||
| Floating rate mortgages |
L + 1.84 | % | 7/26/2024 | N/A | 3,092,387 | 886,594 | ||||||||||||||
| Variable rate revolving credit facility (4) |
L + 2.00 | % | 10/21/2021 | $ | 200,000 | — | 172,800 | |||||||||||||
| |
|
|
|
|||||||||||||||||
| Total variable rate loans |
3,092,387 | 1,059,394 | ||||||||||||||||||
| |
|
|
|
|||||||||||||||||
| Total loans secured by the Company’s properties |
5,785,823 | 3,295,684 | ||||||||||||||||||
| Secured financings on investments in real estate debt |
L + 2.50 | % | 2/26/2026 | $ | 266,973 | 134,835 | 108,254 | |||||||||||||
| Unsecured revolving credit facility |
L + 3.00 | % | 12/16/2023 | $ | 450,000 | — | — | |||||||||||||
| |
|
|
|
|||||||||||||||||
| Total Indebtedness |
$ | 5,920,658 | $ | 3,403,938 | ||||||||||||||||
| |
|
|
|
|||||||||||||||||
| (1) | The term “L” refers to the one-month LIBOR. As of September 30, 2021, one-month LIBOR was equal to 0.08%. |
| (2) | For loans where we, at our own discretion, have extension options, the maximum maturity date has been assumed. |
| (3) | The majority of our mortgages contain yield or spread maintenance provisions. |
| (4) | Our revolving credit facility is used as bridge financing and can be drawn upon to fund the acquisition of future real estate investments. During October 2021, we extended this facility to October 21, 2022. |
September 30, 2021 |
||||||||||||||||
| Indebtedness |
Maturity Date |
Coupon |
Collateral Assets (1) |
Outstanding Balance |
||||||||||||
| Barclays RA |
2/26/2026 | L+2.50 | % | $ | 485,406 | $ | 134,835 | |||||||||
| |
|
|
|
|||||||||||||
| $ | 485,406 | $ | 134,835 | |||||||||||||
| |
|
|
|
|||||||||||||
(1) |
Represents the fair value of our investments in real estate debt. |
For the Nine Months Ended September 30, 2021 |
For the Year Ended December 31, 2020 |
|||||||||||||||
Amount |
Percentage |
Amount |
Percentage |
|||||||||||||
| Distributions |
||||||||||||||||
| Payable in cash |
$ | 82,668 | 58 | % | $ | 37,830 | 47 | % | ||||||||
| Reinvested in shares |
60,336 | 42 | % | 43,408 | 53 | % | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total distributions |
$ | 143,004 | 100 | % | $ | 81,238 | 100 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Sources of Distributions |
||||||||||||||||
| Cash flows from operating activities |
$ | 143,004 | 100 | % | $ | 81,238 | 100 | % | ||||||||
| Offering proceeds |
— | 0 | % | — | 0 | % | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total sources of distributions |
$ | 143,0045 | 100 | % | $ | 81,238 | 100 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Cash flows from operating activities |
$ | 174,095 | $ | 112,844 | ||||||||||||
| Funds from operations |
$ | 23,990 | $ | 57,131 | ||||||||||||
September 30, 2021 |
December 31, 2020 |
|||||||
| Upfront selling commissions and dealer manager fees |
$ | 13,368 | $ | 4,303 | ||||
| Organization and offering expense reimbursement |
1,114 | 1,487 | ||||||
| Stockholder servicing fee . . . . . . . . . . . . . . . . . |
11,076 | 7,175 | ||||||
| Management fee |
31,685 | 18,357 | ||||||
| Performance participation allocation |
15,061 | 10,366 | ||||||
| Operating expense reimbursement |
3,652 | 2,661 | ||||||
| Affiliate service provider expenses |
4,864 | 3,590 | ||||||
| |
|
|
|
|||||
| Total |
$ | 80,820 | $ | 47,939 | ||||
| |
|
|
|
|||||
September 30, 2021 |
December 31, 2020 |
|||||||
| Accrued stockholder servicing fee |
$ | 227,430 | $ | 73,170 | ||||
| Performance participation allocation |
111,934 | 15,061 | ||||||
| Advanced organization and offering costs |
4,735 | 5,830 | ||||||
| Accrued management fee |
6,782 | 2,103 | ||||||
| Accrued affiliate service provider expenses |
610 | — | ||||||
| Advanced operating expenses |
348 | 207 | ||||||
| |
|
|
|
|||||
| Total |
$ | 351,839 | $ | 96,371 | ||||
| |
|
|
|
|||||
| Month of: |
Total Number of Shares Repurchased |
Repurchases as a Percentage of Shares Outstanding |
Average Price Paid per Share |
Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs |
Maximum Number of Shares Pending Repurchase Pursuant to Publicly Announced Plans or Programs (1) |
|||||||||||||||
| January 2020 |
288 | 0.00 | % | 21.20 | 288 | — | ||||||||||||||
| February 2020 |
16,678 | 0.03 | % | 21.60 | 16,678 | — | ||||||||||||||
| March 2020 |
28,753 | 0.04 | % | 21.62 | 28,753 | — | ||||||||||||||
| April 2020 |
544,139 | 0.81 | % | 21.69 | 544,139 | — | ||||||||||||||
| May 2020 |
275,198 | 0.40 | % | 21.19 | 275,198 | — | ||||||||||||||
| June 2020 |
191,454 | 0.28 | % | 21.22 | 191,454 | |||||||||||||||
| July 2020 |
80,876 | 0.11 | % | 21.24 | 80 876 | — | ||||||||||||||
| August 2020 |
74,746 | 0.10 | % | 21.33 | 74,746 | — | ||||||||||||||
| September 2020 |
134,452 | 0.17 | % | 21.33 | 134,452 | — | ||||||||||||||
| October 2020 |
89,323 | 0.11 | % | 21.33 | 89,323 | — | ||||||||||||||
| November 2020 |
104,005 | 0.12 | % | 21.37 | 104,005 | — | ||||||||||||||
| December 2020 |
521,719 | 0.57 | % | 21.34 | 521,719 | — | ||||||||||||||
| January 2021 |
152,451 | 0.21 | % | 21.38 | 152,451 | — | ||||||||||||||
| February 2021 |
161,976 | 0.22 | % | 21.68 | 161,976 | — | ||||||||||||||
| March 2021 |
253,658 | 0.33 | % | 21.72 | 253,658 | — | ||||||||||||||
| April 2021 |
429,984 | 0.60 | % | 21.74 | 429,984 | — | ||||||||||||||
| May 2021 |
199,005 | 0.27 | % | 21.90 | 199,005 | — | ||||||||||||||
| June 2021 |
146,099 | 0.19 | % | 22.00 | 146,099 | — | ||||||||||||||
| July 2021 |
94,671 | 0.33 | % | 22.37 | 94,671 | — | ||||||||||||||
| August 2021 |
88,746 | 0.33 | % | 22.52 | 88,746 | — | ||||||||||||||
| September 2021 |
291,969 | 0.33 | % | 22.84 | 291,969 | — | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
| Total |
3,880,190 | 21.73 | 3,880,190 | |||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||
(1) |
Repurchases are limited under the share repurchase plan as described in “Share Repurchases.” Under the share repurchase plan, we would have been able to repurchase up to an aggregate of $205.85 million of Class S shares, Class T shares, Class D shares and Class I shares based on our June 30, 2021 NAV in the third quarter of 2021 (if such repurchase requests were made). Pursuant to the share repurchase plan, this amount resets at the beginning of each quarter. |
Transaction Price (per share) |
||||
| Class S |
$ | 26.09 | ||
| Class T |
$ | 26.05 | ||
| Class D |
$ | 25.68 | ||
| Class I |
$ | 25.94 | ||
| Components of NAV |
December 31, 2021 |
|||
| Investments in real estate |
$ | 19,649,799 | ||
| Investments in real estate debt |
$ | 954,077 | ||
| Cash and cash equivalents |
271,877 | |||
| Restricted cash |
665,799 | |||
| Other assets |
486,597 | |||
| Debt obligations |
(11,327,804 | ) | ||
| Secured financings on investment in real estate debt |
(268,181 | ) | ||
| Subscriptions received in advance |
(496,845 | ) | ||
| Other liabilities |
(645,814 | ) | ||
| Performance participation accrual |
(204,225 | ) | ||
| Management fee payable |
(9,628 | ) | ||
| Accrued stockholder servicing fees (1) |
(3,192 | ) | ||
| Minority interest |
(79,666 | ) | ||
| |
|
|||
| Net asset value |
8,992,794 | |||
| |
|
|||
| Number of outstanding shares/units |
345,972 | |||
| |
|
|||
(1) |
Stockholder servicing fees only apply to Class S shares, Class T shares and Class D shares. For purposes of NAV we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis as such fee is paid. Under accounting principles generally accepted in the United States of America (“GAAP”), we accrue the full cost of the stockholder servicing fee as an offering cost at the time we sell Class S shares, Class T shares and Class D shares. As of December 31, 2021, we have accrued under GAAP $291.5 million of stockholder servicing fees payable to the Dealer Manager related to the Class S shares, Class T shares and Class D shares sold. |
| NAV Per Share |
Class S Shares |
Class T Shares |
Class D Shares |
Class I Shares |
Third-party Operating Partnership Units (1) |
Total |
||||||||||||||||||
| Net asset value |
$ | 4,028,101 | $ | 121,076 | $ | 568,654 | $ | 4,244,461 | $ | 30,502 | $ | 8,992,794 | ||||||||||||
| Number of outstanding shares |
154,381 | 4,648 | 22,142 | 163,625 | 1,176 | 345,972 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| NAV per share/unit as of December 31, 2021 |
$ | 26.09 | $ | 26.05 | $ | 25.68 | $ | 25.94 | $ | 25.94 | ||||||||||||||
| (1) | Includes the partnership interests of the Operating Partnership held by the Special Limited Partner. |
| Property Type |
Discount Rate |
Exit Capitalization Rate |
||||||
| Multifamily |
5.9 | % | 4.7 | % | ||||
| Hospitality |
9.7 | % | 7.9 | % | ||||
| Office |
7.5 | % | 6.1 | % | ||||
| Industrial |
5.8 | % | 4.8 | % | ||||
| Other |
6.4 | % | 5.3 | % | ||||
| Input |
Hypothetical Change |
Multifamily Investment Values |
Hospitality Investment Values |
Office Investment Values |
Industrial Investment Values |
Other Investment Values |
||||||||||||||||
| Discount Rate |
0.25% decrease | +2.0 | % | +1.9 | % | +1.9 | % | +2.1 | % | +2.0 | % | |||||||||||
| (weighted average) |
0.25% increase | (2.0 | )% | (1.7 | )% | (1.9 | )% | (2.0 | )% | (2.0 | )% | |||||||||||
| Exit Capitalization Rate |
0.25% decrease | +3.8 | % | +1.8 | % | +2.8 | % | +3.9 | % | +3.4 | % | |||||||||||
| (weighted average) |
0.25% increase | (3.4 | )% | (1.5 | )% | (2.6 | )% | (3.5 | )% | (3.1 | )% | |||||||||||
| Date |
NAV per Class S Share |
NAV per Class T Share |
NAV per Class D Share |
NAV per Class I Share |
||||||||||||
| December 31, 2018 |
$ | 20.00 | $ | 20.00 | $ | 20.00 | $ | 20.01 | ||||||||
| January 31, 2019 |
$ | 20.07 | $ | 20.07 | $ | 20.09 | $ | 20.09 | ||||||||
| February 28, 2019 |
$ | 20.21 | $ | 20.15 | $ | 20.19 | $ | 20.24 | ||||||||
| March 31, 2019 |
$ | 20.36 | $ | 20.28 | $ | 20.30 | $ | 20.33 | ||||||||
| April 30, 2019 |
$ | 20.47 | $ | 20.36 | $ | 20.41 | $ | 20.46 | ||||||||
| May 31, 2019 |
$ | 20.66 | $ | 20.54 | $ | 20.60 | $ | 20.65 | ||||||||
| June 30, 2019 |
$ | 20.96 | $ | 20.82 | $ | 20.89 | $ | 20.96 | ||||||||
| July 31, 2019 |
$ | 20.93 | $ | 20.77 | $ | 20.82 | $ | 20.91 | ||||||||
| August 31, 2019 |
$ | 21.00 | $ | 20.84 | $ | 20.90 | $ | 20.98 | ||||||||
| September 30, 2019 |
$ | 21.21 | $ | 21.04 | $ | 21.10 | $ | 21.18 | ||||||||
| October 31, 2019 |
$ | 21.19 | $ | 21.02 | $ | 21.08 | $ | 21.15 | ||||||||
| November 30, 2019 |
$ | 21.31 | $ | 21.14 | $ | 21.20 | $ | 21.28 | ||||||||
| December 31, 2019 |
$ | 21.62 | $ | 21.44 | $ | 21.50 | $ | 21.57 | ||||||||
| January 31, 2020 |
$ | 21.64 | $ | 21.48 | $ | 21.52 | $ | 21.60 | ||||||||
| February 29, 2020 |
$ | 21.72 | $ | 21.55 | $ | 21.60 | $ | 21.68 | ||||||||
| March 31, 2020 |
$ | 21.25 | $ | 21.08 | $ | 21.13 | $ | 21.20 | ||||||||
| April 30, 2020 |
$ | 21.26 | $ | 21.12 | $ | 21.16 | $ | 21.22 | ||||||||
| May 31, 2020 |
$ | 21.27 | $ | 21.14 | $ | 21.17 | $ | 21.23 | ||||||||
| June 30, 2020 |
$ | 21.34 | $ | 21.20 | $ | 21.24 | $ | 21.29 | ||||||||
| July 31, 2020 |
$ | 21.35 | $ | 21.21 | $ | 21.25 | $ | 21.30 | ||||||||
| August 31, 2020 |
$ | 21.36 | $ | 21.22 | $ | 21.25 | $ | 21.31 | ||||||||
| September 30, 2020 |
$ | 21.39 | $ | 21.25 | $ | 21.28 | $ | 21.33 | ||||||||
| October 31, 2020 |
$ | 21.38 | $ | 21.24 | $ | 21.27 | $ | 21.32 | ||||||||
| November 30, 2020 |
$ | 21.40 | $ | 21.26 | $ | 21.30 | $ | 21.35 | ||||||||
| December 31, 2020 |
$ | 21.71 | $ | 21.57 | $ | 21.61 | $ | 21.66 | ||||||||
| January 31, 2021 |
$ | 21.73 | $ | 21.60 | $ | 21.62 | $ | 21.68 | ||||||||
| February 28, 2021 |
$ | 21.78 | $ | 21.66 | $ | 21.67 | $ | 21.73 | ||||||||
| March 31, 2021 |
$ | 21.93 | $ | 21.81 | $ | 21.81 | $ | 21.87 | ||||||||
| April 30, 2021 |
$ | 22.02 | $ | 21.91 | $ | 21.91 | $ | 21.97 | ||||||||
| May 31, 2021 |
$ | 22.40 | $ | 22.30 | $ | 22.27 | $ | 22.35 | ||||||||
| June 30, 2021 |
$ | 22.57 | $ | 22.46 | $ | 22.42 | $ | 22.51 | ||||||||
| July 31, 2021 |
$ | 22.89 | $ | 22.79 | $ | 22.73 | $ | 22.83 | ||||||||
| August 31, 2021 |
$ | 23.82 | $ | 23.73 | $ | 23.66 | $ | 23.75 | ||||||||
| September 30, 2021 |
$ | 24.48 | $ | 24.40 | $ | 24.03 | $ | 24.40 | ||||||||
| October 31, 2021 |
$ | 24.93 | $ | 24.86 | $ | 24.50 | $ | 24.83 | ||||||||
| November 30, 2021 |
$ | 25.76 | $ | 25.71 | $ | 25.32 | $ | 25.65 | ||||||||
| December 31, 2021 |
$ | 26.09 | $ | 26.05 | $ | 25.68 | $ | 25.94 | ||||||||
| Name |
Age |
Position | ||||
| Barry S. Sternlicht |
61 | Chairman of the Board | ||||
| John P. McCarthy, Jr. |
60 | Chief Executive Officer and Director | ||||
| Sean Harris |
37 | President | ||||
| Christopher D. Graham |
47 | Chief Investment Officer and Director | ||||
| Chris Lowthert |
48 | Chief Financial Officer and Treasurer | ||||
| Matthew S. Guttin |
43 | Chief Compliance Officer and Secretary | ||||
| Mark Deason |
44 | Head of Asset & Portfolio Management and Director | ||||
| Austin Nowlin |
40 | Director | ||||
| Richard D. Bronson |
77 | Independent Director | ||||
| David B. Henry |
72 | Independent Director | ||||
| Robin Josephs |
61 | Independent Director | ||||
| Peggy Lamb |
57 | Independent Director | ||||
| Dale Anne Reiss |
74 | Independent Director | ||||
| James E. Walker |
59 | Lead Independent Director | ||||
| • | our accounting and financial reporting processes, |
| • | the integrity and audits of our financial statements, |
| • | our compliance with legal and regulatory requirements, |
| • | the qualifications and independence of our independent auditors and |
| • | the performance of our internal and independent auditors. |
| • | establishing our general philosophy relating to independent director compensation and overseeing the development and implementation of compensation programs; |
| • | reviewing from time-to-time when and as it deems appropriate the compensation and benefits for the independent directors and approve or recommend to our board of directors for its action, any changes in such compensation and benefits; and |
| • | administering, reviewing approving or recommending for approval by our board of directors, our company’s equity-based plans and overseeing the activities of individuals responsible for administering those plans. |
| Name |
Fees Earned or Paid in Cash |
Stock Awards (1) |
Total |
|||||||||
| Richard D. Bronson |
$ | 64,623 | $ | 127,807 | $ | 192,430 | ||||||
| David B. Henry |
64,623 | 127,807 | 192,430 | |||||||||
| Robin Josephs |
67,628 | 135,801 | 203,429 | |||||||||
| Peggy Lamb |
60,583 | 146,083 | 206,666 | |||||||||
| Dale Anne Reiss |
71,239 | 137,678 | 208,917 | |||||||||
| James E. Walker |
64,623 | 127,807 | 192,430 | |||||||||
| (1) | Includes the total value in restricted stock granted to each of the independent directors during 2021. The grants of Class I restricted shares were made in August 2021 and vest in August 2022. The grants were valued based on a NAV per share of $22.83, the then-current NAV per share of our Class I shares. |
| • | Global Best Fund Raising Firm – Real Estate (2021); |
| • | Global Commercial Property Executive: Executive of the Year (2020); |
| • | US Award for Best Real Estate Manager (Fund Size above $1 Billion) (2020); |
| • | Global Hotel & Leisure Investor of the Year (2018); |
| • | North American Firm of the Year (2018); |
| • | North American Office Investor of the Year (2019); |
| • | European Residential Investor of the Year (2019); |
| • | European Deal of the Year (2018); |
| • | German Firm of the Year (2018); |
| • | Nordics Firm of the Year (2018 and 2019); and |
| • | #3 in the PERE |
| Name |
Position at Starwood Capital | |
| Barry Sternlicht |
Chief Executive Officer and Chairman of Starwood Capital | |
| Chris Graham |
Senior Managing Director and Head of Acquisitions for the Americas | |
| Jeffrey Dishner |
Senior Managing Director | |
| John McCarthy |
Managing Director | |
| Mark Deason |
Managing Director and Head of U.S. Asset Management | |
| Laura Mestel Rubin |
Managing Director and Head of Portfolio Management | |
| Austin Nowlin |
Managing Director and Head of Capital Markets for the Americas | |
| Duncan MacPherson |
Managing Director and Head of Debt for Europe | |
| Mark Keatley |
Managing Director, Acquisitions | |
| Ethan Bing |
Managing Director, Acquisitions | |
| Chris Lowthert |
Senior Vice President |
| • | serving as an advisor to us and the Operating Partnership with respect to the establishment and periodic review of our investment guidelines and our and the Operating Partnership’s investments, financing activities and operations; |
| • | sourcing, evaluating and monitoring our and the Operating Partnership’s investment opportunities and executing the acquisition, management, financing and disposition of our and the Operating Partnership’s assets, in accordance with our investment guidelines, policies and objectives and limitations, subject to oversight by our board of directors; |
| • | with respect to prospective acquisitions, purchases, sales, exchanges or other dispositions of investments, conducting negotiations on our and the Operating Partnership’s behalf with sellers, purchasers, and other counterparties and, if applicable, their respective agents, advisors and representatives, and determining the structure and terms of such transactions; |
| • | providing us with portfolio management and other related services; |
| • | serving as our advisor with respect to decisions regarding any of our financings, hedging activities or borrowings; and |
| • | engaging and supervising, on our and the Operating Partnership’s behalf and at our and the Operating Partnership’s expense, various service providers. |
| • | immediately by us (1) for “cause,” (2) upon the bankruptcy of the Advisor or (3) upon a material breach of the Advisory Agreement by the Advisor; |
| • | upon 60 days’ written notice by us without cause or penalty upon the vote of a majority of our independent directors; or |
| • | upon 60 days’ written notice by the Advisor. |
| • | the amount of fees paid to the Advisor in relation to the size, composition and performance of our investments; |
| • | the success of the Advisor in generating investments that meet our investment objectives; |
| • | rates charged to other externally advised REITs and other similar investment entities by advisors performing similar services; |
| • | additional revenues realized by the Advisor and its affiliates through their advisory relationship with us (including the performance participation interest paid to the Special Limited Partner); |
| • | the quality and extent of the services and advice furnished by the Advisor; |
| • | the performance of the assets, including income, conservation or appreciation of capital, frequency of problem investments and competence in dealing with distress situations; and |
| • | the quality of our portfolio in relationship to the investments generated by the Advisor for its own account. |
| • | an act or omission of the director or officer was material to the cause of action adjudicated in the proceeding, and was committed in bad faith or was the result of active and deliberate dishonesty; |
| • | the director or officer actually received an improper personal benefit in money, property or services; or |
| • | with respect to any criminal proceeding, the director or officer had reasonable cause to believe his or her act or omission was unlawful. |
| • | the indemnitee determined, in good faith, that the course of conduct which caused the loss or liability was in our best interest; |
| • | the indemnitee was acting on our behalf or performing services for us; |
| • | in the case of affiliated directors, the Advisor or any of our or the Advisor’s affiliates, the liability or loss was not the result of negligence or misconduct; and |
| • | in the case of our independent directors, the liability or loss was not the result of gross negligence or willful misconduct . |
| • | there has been a successful adjudication on the merits of each count involving alleged securities law violations as to the party seeking indemnification; |
| • | such claims have been dismissed with prejudice on the merits by a court of competent jurisdiction as to such party; or |
| • | a court of competent jurisdiction approves a settlement of the claims against such party and finds that indemnification of the settlement and the related costs should be made, and the court considering the request for indemnification has been advised of the position of the SEC and of the published position of any state securities regulatory authority in which our securities were offered or sold as to indemnification for violations of securities laws. |
| • | the proceeding relates to acts or omissions with respect to the performance of duties or services on our behalf; |
| • | the indemnitee provides us with written affirmation of his or her good faith belief that he or she has met the standard of conduct necessary for indemnification; |
| • | the legal proceeding was initiated by a third party who is not a stockholder or, if by a stockholder acting in his or her capacity as such, a court of competent jurisdiction approves such advancement; and |
| • | the indemnitee provides us with a written agreement to repay the amount paid or reimbursed, together with the applicable legal rate of interest thereon, if it is ultimately determined that he or she did not comply with the requisite standard of conduct and is not entitled to indemnification. |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
Organization and Offering Activities |
||||
| Upfront Selling Commissions and Dealer Manager Fees (1)(2) —The Dealer Manager |
The Dealer Manager is entitled to receive upfront selling commissions of up to 3.0%, and dealer manager fees of 0.5%, of the transaction price of each Class T share sold in the primary offering; however, such amounts may vary pursuant to agreements with certain participating broker- dealers provided that the sum of upfront selling commissions and dealer manager fees shall not exceed 3.5% of the transaction price of each Class T share sold. The Dealer Manager is entitled to receive upfront selling commissions of up to 3.5% of the transaction price of each Class S share sold in the primary offering. The Dealer Manager is entitled to receive upfront selling commissions of up to 1.5% of the transaction price of each Class D share sold in the primary offering. All or a portion of the upfront selling commissions and dealer manager fees are retained by, or reallowed (paid) to, participating broker-dealers. No upfront selling commissions or dealer manager fees are paid with respect to purchases of Class I shares or shares of any class sold pursuant to our distribution reinvestment plan. |
The actual amount will depend on the number of Class T shares, Class S shares and Class D shares sold and the transaction price of each Class T share, Class S share and Class D share. Aggregate upfront selling commissions will equal approximately $278.5 million if we sell the maximum amount, and aggregate dealer manager fees will equal approximately $3.9 million if we sell the maximum amount, in each case, in our primary offering, assuming payment of the full upfront selling commissions and dealer manager fees (with a split for Class T shares of 3.0% and 0.5%, respectively), that 5%, 45% and 5% of our offering proceeds are from the sale of each of Class T shares, Class S shares and Class D shares, respectively, and that the transaction prices of our Class T shares, Class S shares and Class D shares remain constant at $20.00. | ||
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| Stockholder Servicing Fees (2)(3) —The Dealer Manager |
Subject to FINRA limitations on underwriting compensation, we will pay the Dealer Manager selling commissions over time as stockholder servicing fees for ongoing services rendered to stockholders by participating broker-dealers or broker-dealers servicing investors’ accounts, referred to as servicing broker-dealers: • with respect to our outstanding Class T shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class T shares, consisting of an advisor stockholder servicing fee of 0.65% per annum, and a dealer stockholder servicing fee of 0.20% per annum, of the aggregate NAV of our outstanding Class T shares; however, with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares; • with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class S shares; and • with respect to our outstanding Class D shares equal to 0.25% per annum of the aggregate NAV of our outstanding Class D shares. We will not pay a stockholder servicing fee with respect to our outstanding Class I shares. The stockholder servicing fees are paid monthly in arrears. The Dealer Manager will reallow (pay) all or a portion of the stockholder servicing fees to participating broker-dealers and servicing broker- dealers for ongoing stockholder services performed by such broker-dealers, and will waive stockholder servicing fees to the extent a broker- dealer is not eligible to receive it for failure to provide such services. Because the stockholder servicing fees are calculated based on our NAV for our Class T shares, Class S shares and Class D shares, they reduce the NAV or, alternatively, the distributions payable, with respect to the shares of each such class, including shares issued under our distribution reinvestment plan. |
Actual amounts depend upon the per share NAVs of our Class T shares, Class S shares and Class D shares, the number of Class T shares, Class S shares and Class D shares purchased and when such shares are purchased. For Class T shares, the stockholder servicing fees will equal approximately $5.1million per annum if we sell the maximum amount. For Class S shares, the stockholder servicing fees will equal approximately $59.1 million per annum if we sell the maximum amount. For Class D shares, the stockholder servicing fees will equal approximately $1.9 million per annum if we sell the maximum amount. In each case, we are assuming that, in our primary offering, 5% of our offering proceeds are from the sale of Class T shares, 45% of our offering proceeds are from the sale of Class S shares and 5% of our offering proceeds are from the sale of Class D shares, that the NAV per share of our Class S shares and Class D shares remains constant at $20.00 and none of our stockholders participate in our distribution reinvestment plan. |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| We will cease paying the stockholder servicing fee with respect to any Class T shares, Class S shares or Class D shares held in a stockholder’s account at the end of the month in which the Dealer Manager in conjunction with the transfer agent determines that total upfront selling commissions, dealer manager fees and stockholder servicing fees paid with respect to such shares would exceed 8.75% (or, in the case of Class T shares sold through certain participating broker-dealers, a lower limit as set forth in any applicable agreement between the Dealer Manager and a participating broker-dealer at the time such Class T shares were issued) of the gross proceeds from the sale of such shares (including the gross proceeds of any shares issued under our distribution reinvestment plan with respect thereto). At the end of such month, such Class T shares, Class S shares or Class D shares (and any shares issued under our distribution reinvestment plan with respect thereto), including any fractional shares, will convert into a number of Class I shares (or fraction thereof) with an equivalent aggregate NAV as such shares. Although we cannot predict the length of time over which the stockholder servicing fee will be paid due to potential changes in the NAV of our shares, this fee would be paid with respect to a Class T share (in the case of a limit of 8.75% of gross proceeds) or Class S share over approximately 6.5 years from the date of purchase and with respect to a Class D share over approximately 29.5 years from the date of purchase, assuming payment of the full upfront selling commissions and dealer manager fees, opting out of the distribution reinvestment plan and a constant NAV of $20.00 per share. Under these assumptions, if a stockholder holds his or her shares for these time periods, this fee with respect to a Class T share or Class S share would total approximately $1.11 and with respect to a Class D share would total approximately $1.48. In addition, we will cease paying the stockholder servicing fee on the Class T shares, Class S shares and Class D shares on the earlier to occur of the following: (i) a listing of Class I shares, (ii) our merger or consolidation with or into another entity or the sale or other disposition of all or |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| substantially all of our assets, in each case in a transaction in which our stockholders receive cash or securities listed on a national securities exchange or (iii) the end of the month following the completion of the primary portion of this offering in which we, with the assistance of the Dealer Manager, determine that, in the aggregate, underwriting compensation from all sources in connection with this offering, including upfront selling commissions, the stockholder servicing fee and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering. If not already converted as described above, on the earliest of the foregoing, each Class T share, Class S share and Class D share (including any fractional share) held in a stockholder’s account will convert into a number of Class I shares (or fraction thereof) with an equivalent aggregate NAV as such share. For a description of the services required from the participating broker-dealer or servicing broker- dealer, see the “Plan of Distribution— Underwriting Compensation—Stockholder Servicing Fees—Class T Shares, Class S Shares and Class D Shares.” |
||||
| Organization and Offering Expense Reimbursement (2)(4) — The Advisor |
We reimburse the Advisor for all of our organization and offering expenses that it incurs on our behalf (including legal, accounting, printing, mailing and filing fees and expenses, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design and website expenses, fees and expenses of our escrow agent and transfer agent, fees to attend retail seminars sponsored by participating broker- dealers and reimbursements for customary travel, lodging, and meals, but excluding upfront selling commissions, dealer manager fees and the stockholder servicing fee) as and when incurred. In connection with our initial public offering, the Advisor advanced $7.3 million of our organization and offering expense from our inception through December 21, 2019. We are reimbursing the Advisor for all such advanced expenses ratably over the 60-month period that began on January 1, 2020. |
We estimate our organization and offering expenses to be approximately $26.5 million if we sell the maximum offering amount. |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| Wholesaling compensation expenses of persons associated with the Dealer Manager are currently paid by the Advisor without reimbursement from us. After the termination of the primary offering and again after termination of the offering under our distribution reinvestment plan, the Advisor has agreed to reimburse us to the extent that the organization and offering expenses that we incur exceed 15% of our gross proceeds from the applicable offering. |
||||
Investment Activities | ||||
| Acquisition Expense Reimbursement (5) —The Advisor |
We do not intend to pay the Advisor any acquisition, financing (except interest payments and market-based financing fees and costs to the lender in cases where the lender is an affiliate of the Advisor) or other similar fees in connection with making investments. We will, however, reimburse the Advisor for out-of-pocket expenses in connection with the selection, evaluation, structuring, acquisition, origination, financing and development of properties, real estate debt and real estate-related equity securities, whether or not such investments are acquired. See “—Fees from Other Services” below. | Actual amounts are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | ||
Operational Activities | ||||
| Management Fee (6) —The Advisor |
We pay the Advisor a management fee equal to 1.25% of NAV per annum payable monthly. The management fee may be paid, at the Advisor’s election, in cash, Class I shares or Class I units of our Operating Partnership. See “Management— The Advisory Agreement” for additional details. | Actual amounts of the management fee depend upon our aggregate NAV. The management fee attributed to shares sold in this offering will equal approximately $196.5 million per annum if we sell the maximum amount, in each case, in our primary offering in the assumed percentages per share class set forth above, assuming that the NAV per share of each class of our common stock remains constant at $20.00 and before giving effect to any shares issued under our distribution reinvestment plan. | ||
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| Operating Expense Reimbursement— The Advisor |
In addition to the organization and offering expense and acquisition expense reimbursements described above, we reimburse the Advisor for out-of-pocket costs and expenses it incurs in connection with the services it provides to us, including, but not limited to, (1) the actual cost of goods and services used by us and obtained from third parties, including fees paid to administrators, consultants, attorneys, technology providers and other service providers, and brokerage fees paid in connection with the purchase and sale of investments and securities, (2) expenses of managing and operating our properties, whether payable to an affiliate or a non-affiliated person and (3) expenses related to personnel of the Advisor performing services for us other than those who provide investment advisory services or serve as our executive officers. The Advisor advanced $0.1 million of our operating expenses incurred from July 13, 2017 (date of initial capitalization) through December 31, 2018. We are reimbursing the Advisor for such advanced expenses ratably over the 60-month period that began on January 1, 2020. Operating expenses incurred after December 31, 2018 are paid by us as incurred. See “Management—The Advisory Agreement—Management Fee, Performance Participation Interest and Expense Reimbursements.” | Actual amounts of out-of-pocket expenses paid by the Advisor that we reimburse are dependent upon actual expenses incurred and, therefore, cannot be determined at this time. | ||
| Performance Participation Interest— The Special Limited Partner |
So long as the Advisory Agreement has not been terminated, the Special Limited Partner holds a performance participation interest in the Operating Partnership that entitles it to receive cash distributions (or Operating Partnership units at its election) from our Operating Partnership equal to 12.5% of the Total Return, subject to a 5% Hurdle Amount and a High Water Mark, with a Catch-Up (each term as defined herein). Such distributions are paid annually. The performance participation payable to the Special Limited Partner serves to provide a performance-based advisory fee to the Advisor in a direct and tax-efficient manner and is subject to the review and approval of a majority of our board of directors, including a majority of our independent directors. |
Actual amounts of the performance participation depend upon the Operating Partnership’s actual annual total return and, therefore, cannot be calculated at this time. | ||
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| For a detailed explanation of how the performance participation is calculated, see “Summary of Our Operating Partnership Agreement—Special Limited Partner Interest.” For a hypothetical calculation of the performance participation calculation, see “Compensation—Performance Participation Interest Example.” Specifically, the Special Limited Partner will receive distributions in an amount equal to: • Firs t • Second “Total Return” for any period since the end of the prior calendar year shall equal the sum of (i) all distributions accrued or paid (without duplication) on the Operating Partnership units outstanding at the end of such period since the beginning of the then-current calendar year plus (ii) the change in aggregate NAV of such units since the beginning of the year, before giving effect to (x) changes resulting solely from the proceeds of issuances of Operating Partnership units, (y) any performance participation accrual and (z) applicable stockholder servicing fee expenses (including any payments made to us for payment of such expenses). For the avoidance of doubt, the calculation of Total Return will (i) include any appreciation or depreciation in the NAV of units issued during the then-current calendar year but (ii) exclude the proceeds from the initial issuance of such units. |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| “Hurdle Amount” for any period during a calendar year means that amount that results in a 5% annualized internal rate of return on the NAV of the Operating Partnership units outstanding at the beginning of the then-current calendar year and all Operating Partnership units issued since the beginning of the then-current calendar year, taking into account the timing and amount of all distributions accrued or paid (without duplication) on all such units and all issuances of Operating Partnership units over the period and calculated in accordance with recognized industry practices. The ending NAV of the Operating Partnership units used in calculating the internal rate of return will be calculated before giving effect to any performance participation accrual and applicable stockholder servicing fee expenses. For the avoidance of doubt, the calculation of the Hurdle Amount for any period will exclude any Operating Partnership units repurchased during such period, which units will be subject to the performance participation upon repurchase as described below. Except as described in Loss Carryforward below, any amount by which Total Return falls below the Hurdle Amount will not be carried forward to subsequent periods. “Loss Carryforward Amount” shall initially equal zero and shall cumulatively increase by the absolute value of any negative annual Total Return and decrease by any positive annual Total Return, provided that the Loss Carryforward Amount shall at no time be less than zero and provided further that the calculation of the Loss Carryforward Amount will exclude the Total Return related to any Operating Partnership units repurchased during such year, which units will be subject to the performance participation upon repurchase as described below. The effect of the Loss Carryforward Amount is that the recoupment of past annual Total Return losses will offset the positive annual Total Return for purposes of the calculation of the Special Limited Partner’s performance participation. This is referred to as a “High Water Mark.” The Special Limited Partner will receive cash distributions with respect to all Operating Partnership units that are repurchased at the end of |
| Type of Compensation and Recipient |
Determination of Amount |
Estimated Amount | ||
| any month (in connection with repurchases of our shares in our share repurchase plan) in an amount calculated as described above with the relevant period being the portion of the year for which such unit was outstanding, and proceeds for any such unit repurchase will be reduced by the amount of any such performance participation. Distributions on the performance participation interest may be payable in cash or Class I units at the election of the Special Limited Partner. If the Special Limited Partner elects to receive such distributions in Class I units, the Special Limited Partner may request the Operating Partnership to repurchase such Class I units from the Special Limited Partner. Any such repurchase requests will not be subject to the Early Repurchase Deduction or minimum holding period. The Operating Partnership will repurchase any such Operating Partnership units for cash, at a price per Class I unit equal to the NAV per Class I share as of the date of repurchase, unless our board of directors determines that any such repurchase for cash would be prohibited by applicable law or the Operating Partnership’s partnership agreement, in which case such Operating Partnership units will be repurchased for shares of our common stock with an equivalent aggregate NAV. See “Summary of Our Operating Partnership Agreement—Special Limited Partner Interest.” |
||||
| Fees from Other Services— Affiliates of the Advisor |
We may retain third parties, including certain of the Advisor’s affiliates, for necessary services relating to our investments or our operations, including any administrative services, construction, special servicing, leasing, development, property oversight and other property management services, as well as services related to mortgage servicing, group purchasing, healthcare, consulting/brokerage, capital markets/ credit origination, loan servicing, property, title or other types of insurance, management consulting and other similar operational matters. Any fees paid to the Advisor’s affiliates for any such services will not reduce the management fee. Any such arrangements will be at market terms and rates. | Actual amounts depend on whether affiliates of the Advisor are actually engaged to perform such services. | ||
| (1) | Upfront selling commissions and dealer manager fees for sales of Class T shares, Class S shares and Class D shares may be reduced or waived in connection with volume or other discounts, other fee arrangements or for sales to certain categories of purchasers. See “Plan of Distribution—Underwriting Compensation—Selling Commissions and Dealer Manager Fees.” |
| (2) | We will cease paying stockholder servicing fees at the date on which, in the aggregate, total underwriting compensation from any source in connection with this offering equals 10% of the gross proceeds from our primary offering (i.e., excluding proceeds from sales pursuant to our distribution reinvestment plan). This limitation is intended to ensure that we satisfy the FINRA requirement that total underwriting compensation paid in connection with this offering does not exceed 10% of the gross proceeds of our primary offering. |
| (3) | In calculating our stockholder servicing fee, we will use our NAV before giving effect to accruals for the stockholder servicing fee or distributions payable on our shares. See “Plan of Distribution—Underwriting Compensation—Stockholder Servicing Fees—Class T Shares, Class S Shares and Class D Shares.” |
| (4) | These amounts represent estimated expenses incurred in connection with our organization and this offering, including legal, accounting, printing, mailing and filing fees and expenses, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design and website expenses, fees and expenses of our escrow agent and transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and reimbursements for customary travel, lodging, and meals. These amounts do not include wholesaling compensation expenses of persons associated with the Dealer Manager, which are currently paid by the Dealer Manager without reimbursement from us. Under no circumstances may our total organization and offering expenses (including upfront selling commissions, stockholder servicing fees and due diligence expenses) exceed 15% of the gross proceeds from this offering. |
| (5) | We will pay all expenses incurred in connection with the acquisition of our investments, including legal and accounting fees and expenses, brokerage commissions payable to unaffiliated third parties, travel expenses, costs of appraisals (including independent appraisals), nonrefundable option payments on property not acquired, engineering, due diligence, title insurance and other expenses related to the selection and acquisition of investments, whether or not acquired. While most of the acquisition expenses are expected to be paid to third parties, a portion of the out-of-pocket acquisition expenses may be paid or reimbursed to the Advisor or its affiliates. Acquisition expenses, together with any acquisition fees for a particular real estate- related asset, will in no event exceed 6% of the gross purchase price of the property. |
| (6) | In calculating our management fee, we will use our NAV before giving effect to accruals for the management fee, performance participation, stockholder servicing fees or distributions payable on our shares. |
| • | “Total Operating Expenses” are all costs and expenses paid or incurred by us, as determined under generally accepted accounting principles, including the management fee and the performance participation, but excluding: (i) the expenses of raising capital such as organization and offering expenses, legal, audit, accounting, underwriting, brokerage, listing, registration and other fees, printing and other such expenses and taxes incurred in connection with the issuance, distribution, transfer, registration and listing of our capital stock, (ii) property-level expenses incurred at each property, (iii) interest payments, (iv) taxes, (v) non-cash expenditures such as depreciation, amortization and bad debt reserves, (vi) incentive fees paid in compliance with our charter, (vii) acquisition fees and acquisition expenses related to the selection and acquisition of assets, whether or not a property is actually acquired, (viii) real estate commissions on the sale of property and (ix) other fees and expenses connected with the acquisition, disposition and ownership of real estate interests, mortgage loans or |
| other property (including the costs of foreclosure, insurance premiums, legal services, maintenance, repair and improvement of property). |
| • | “Average Invested Assets” means, for any period, the average of the aggregate book value of our assets, invested, directly or indirectly, in equity interests in and loans secured by real estate, including all properties, real estate debt and real estate-related equity securities and consolidated and unconsolidated joint ventures or other partnerships, before deducting depreciation, amortization, impairments, bad debt reserves or other non-cash reserves, computed by taking the average of such values at the end of each month during such period. |
| • | “Net Income” means, for any period, total revenues applicable to such period, less the total expenses applicable to such period other than additions to, or allowances for, non-cash charges such as depreciation, amortization, impairments and reserves for bad debt or other similar non-cash reserves. |
| A. | Beginning NAV | $ | 500,000,000 | |||
| B. | Loss Carryforward Amount | — | ||||
| C. | Net proceeds from new issuances | — | ||||
| D. | Gross distributions paid (in twelve equal monthly installments) | $ | 20,000,000 | |||
| E. | Change in NAV required to meet 5% annualized internal rate of return(1) | $ | 4,700,000 | |||
| F. | Hurdle Amount(1) (D plus E) | $ | 24,700,000 | |||
| G. | Actual change in NAV | $ | 25,000,000 | |||
| H. | Annual Total Return prior to performance participation (D plus G) | $ | 45,000,000 | |||
| I. | Excess Profits (H minus the sum of B and F) | $ | 20,300,000 | |||
| J. | Performance participation distribution is equal to 12.5% of annual Total Return (H) because the annual Total Return exceeds the Hurdle Rate (F) plus loss carryforward account balance (B) with enough Excess Profits (I) to achieve the full Catch-Up | $ | 5,625,000 |
| (1) | Amounts are rounded to the nearest $100,000. The Hurdle Amount for any period is that amount that results in a 5% annualized internal rate of return on the NAV of the units outstanding at the end of the period. An internal rate of return reflects the timing and amount of all distributions accrued or paid (without duplication) and any issuances or repurchases of such units during the period. Internal rate of return is a metric used in business and asset management to measure the profitability of an investment, and is calculated according to a standard formula that determines the total return provided by gains on an investment over time. Requiring that a minimum internal rate of return be achieved before the advisor is entitled to any performance participation is typical in institutional fee structures. |
| • | Broad and Wide-Ranging Activities |
| • | Starwood Capital’s Policies and Procedures |
| become restricted to those other businesses and otherwise be unavailable to the Advisor, and could also restrict the Advisor’s activities. Additionally, the terms of confidentiality or other agreements with or related to companies in which any investment vehicle of Starwood Capital has or has considered making an investment or which is otherwise an advisory client of Starwood Capital and its affiliates may restrict or otherwise limit the ability of Starwood Capital or its affiliates, including the Advisor, to engage in businesses or activities competitive with such companies. |
| • | Allocation of Investment Opportunities |
| • | With respect to Other Starwood Accounts with investment objectives or guidelines that overlap with ours but that do not have priority over us, investment opportunities are allocated among us and one or more Other Starwood Accounts in accordance with Starwood Capital’s prevailing policies and procedures on a basis that the Advisor and its affiliates believe to be fair and reasonable in their sole discretion, which will either be rotational or on a co-invest basis subject to the following considerations: (i) any applicable investment objectives of ours and such Other Starwood Accounts (which, for us, includes our primary objective of providing current income in the form of regular, stable cash distributions to achieve an attractive distribution yield); (ii) the sourcing of the transaction; (iii) the size and nature of the investment; (iv) the relative amounts of capital available for investment by us and such Other Starwood Accounts; (v) the sector, geography/location, expected return profile, expected distribution rates, anticipated cash flows, expected stability or volatility of cash flows, leverage profile, risk profile, and other features of the applicable investment opportunity and its impact on portfolio concentration and diversification; (vi) avoiding allocation that could result in de minimis or odd-lot investments; (vii) any structural and operational differences between us and such Other Starwood Accounts and any applicable investment limitations (including, without limitation, exposure limits, hedging limits and diversification considerations) of us and such Other Starwood Accounts, investment limitations, parameters or contractual provisions of ours and such Other Starwood Accounts; (viii) the eligibility of us and such Other Starwood Accounts to make such investment under applicable laws; (ix) any other applicable tax, accounting, legal, regulatory compliance or operational considerations deemed relevant by the Advisor and its affiliates (including, without limitation, maintaining our qualification as a REIT and our status as a non-investment company exempt from the Investment Company Act) (e.g., joint venture investments between us and an Other Starwood Account must be on the same terms and satisfy the restrictions of all participants, such as lowest leverage targeted by any participant); and (x) any other requirements contained in the corporate governance documents of us and such Other Starwood Accounts and any other considerations deemed relevant by the Advisor, Starwood Capital and their affiliates in good faith. Our board of directors (including our independent directors) has the duty to ensure that the allocation methodology described above is applied fairly to us. |
| • | One Other Starwood Account, Starwood Property Trust, focuses primarily on originating, acquiring, financing and managing commercial mortgage loans, other commercial real estate debt investments and CMBS in both the United States and Europe. Starwood Property Trust has priority over us with respect to real estate debt investment opportunities. This priority will result in fewer real estate debt investment opportunities being made available to us. |
| • | One Other Starwood Account is an opportunistic and value-add separate account with a state pension plan. The separate account has a $75 million commitment that generally targets investments that may be sourced by either party and that do not fit within an existing Starwood sponsored vehicle. Both parties must agree to such investment. The potential investment is not limited by targeted returns. To the extent an investment satisfies the investment objectives of us and such Other Starwood Account on the same terms, such investment will be allocated in accordance with the investment allocation policy described above. |
| • | One Other Starwood Account, SEREF, focuses on originating, executing and servicing commercial real estate loans for institutional investors throughout Europe. SEREF has priority over us with respect to debt investment opportunities related to European real estate. We do not expect to target the same commercial real estate loans as SEREF, but to the extent that we do, SEREF’s priority will result in fewer investment opportunities related to European real estate debt being made available to us. |
| • | Finally, one Other Starwood Accounts, which we refer to as “Select Opportunistic Starwood Account,” invest in “opportunistic” real estate, real estate debt and real estate-related equity securities globally (which often are under-managed assets and with higher potential for equity appreciation) and has priority over us with respect to such investment opportunities. As of September 30, 2021, there was one Select Opportunistic Starwood Account that had priority over us. This Select Opportunistic Starwood Account had approximately $6.9 billion of unused investing capacity. The priority granted to this Select Opportunistic Starwood Account will result in fewer investment opportunities being made available to us. This Select Opportunistic Starwood Account, which was not fully invested as of September 30, 2021, had approximately $6.0 billion of gross assets under management (includes 100% of property value if controlled by the fund and its affiliates, otherwise shown as the fund’s proportionate share of property value). |
| • | Other than (i) the priority granted to Select Opportunistic Starwood Account, (ii) the priority granted to Starwood Property Trust with respect to real estate debt and debt-like equity investments and (iii) the priority granted to SEREF with respect to debt investment opportunities related to European real estate, no Other Starwood Accounts have priority over us with respect to investment opportunities. However, Starwood Capital may in the future grant priority to additional Other Starwood Accounts. |
| • | While the Advisor will seek to manage potential conflicts of interest in a fair and reasonable manner (subject to the priority rights of the Starwood Property Trust, the Select Opportunistic Starwood Account and SEREF described above) as required pursuant to our charter and the Advisory Agreement, the portfolio strategies employed by the Advisor, Starwood Capital or their affiliates in managing the Other Starwood Accounts could conflict with the strategies employed by the Advisor in managing our business and may adversely affect the marketability, exit strategy, prices and availability of the properties, securities and instruments in which we invest. The |
| Advisor, Starwood Capital or their affiliates may also give advice to the Other Starwood Accounts that may differ from advice given to us even though their investment objectives or guidelines may be the same or similar to ours. |
| • | Corporate Opportunities . |
| • | Investments in Different Levels or Classes of an Issuer’s Securities |
| • | Pursuit of Differing Strategies |
| • | Variation in Financial and Other Benefits |
| the Advisor or its affiliates does not personally hold an investment in the fund but holds investments in other Starwood Capital affiliated vehicles, such investment professional’s conflicts of interest with respect to us may be more acute. |
| • | Property Management, Advisory and Other Relationships |
| • | Starwood Capital has long-term relationships with a significant number of corporations and their senior management. In determining whether to invest in a particular transaction on our behalf, the Advisor may consider those relationships (subject to its obligations under our charter and the Advisory Agreement), which may result in certain transactions that the Advisor will not undertake on our behalf in view of such relationships. |
| • | Service Providers |
| • | In addition, it is expected that certain Starwood Capital affiliates will also provide other services in respect of our investments from time to time, including, but not limited to, operating platforms providing property management, leasing oversight and administrative corporate services. Employees of these affiliates may also receive performance-based compensation in respect of our investments. The fees and expenses of such Starwood Capital-affiliated service providers (and, if applicable, their employees) are borne by our investments and there is no related offset to the management fee we pay to the Advisor. While Starwood Capital believes that any such affiliated service providers, when engaged, generally provide (or will provide) services at rates equal to or better than those provided by third parties (even in jurisdictions where insurance rates are statutorily determined), there is an inherent conflict of interest that may incentivize Starwood Capital to engage its affiliated service provider over a third party. |
| • | Rinaldi, Finkelstein & Franklin, L.L.C., which is counsel to our sponsor and its affiliates and is owned and controlled by Ellis F. Rinaldi, Co-General Counsel and Senior Managing Director of Starwood Capital and certain of its affiliates, may provide legal services to us or the Advisor on market terms. One of our officers, Matthew S. Guttin, is an employee of Rinaldi, Finkelstein & Franklin, L.L.C. |
| • | We utilize the services of Highmark Residential (formerly Milestone Management), a portfolio company owned by an affiliate of Starwood Capital, to provide property management services |
| (including leasing, revenue management, accounting, legal and contract management, expense management, and capital expenditure projects and transaction support services) for a portion of our multifamily properties. |
| • | We utilize the services of Essex Title, an affiliate of the Advisor, a title insurance agency that offers title insurance, escrow and other services at market rates. |
| • | We have engaged Starwood Capital’s affiliated Luxembourg office for accounting and administrative matters relating to certain European investments. All of the services provided by Starwood Luxembourg are done at cost. |
| • | We have incurred legal expenses from third party law firms whose lawyers have been seconded to affiliates of Starwood Capital for the purpose of providing legal services in Europe to investment vehicles sponsored by Starwood Capital. |
| • | We utilize the services of SRP Leasing Agent, LLC, an affiliate of the Advisor, to provide leasing and other related services for one or more of our retail properties. |
| • | Material, Non-Public Information |
| • | Possible Future Activities |
| • | Transactions with Other Starwood Accounts and Other Affiliates |
| • | Other Affiliate Transactions |
| • | a stockholder would be able to realize the NAV per share for the class of shares a stockholder owns if the stockholder attempts to sell its shares; |
| • | a stockholder would ultimately realize distributions per share equal to the NAV per share for the class of shares it owns upon liquidation of our assets and settlement of our liabilities or a sale of our company; |
| • | shares of our common stock would trade at their NAV per share on a national securities exchange; |
| • | a third party would offer the NAV per share for each class of shares in an arm’s-length transaction to purchase all or substantially all of our shares; or |
| • | the NAV per share would equate to a market price of an open-ended real estate fund. |
| • | Raised $1.7 billion and $3.7 billion of gross proceeds in our public offerings during the three and nine months ended September 30, 2021, respectively. |
| • | Declared monthly net distributions totaling $66.5 million and $143.0 million for the three and nine months ended September 30, 2021, respectively. As of September 30, 2021, the annualized net distribution rate was 4.4% for Class T, 4.4% for Class S, 5.0% for Class D and 5.2% for Class I shares. |
| • | Year-to-date total returns through September 30, 2021, excluding upfront selling commissions and dealer manager fees, were 17.1% for Class T, 16.7% for Class S, 15.7% for Class D and 17.4% for Class I shares. Total return is calculated as the change in NAV per share during the respective periods, assuming any distributions are reinvested in accordance with our distribution reinvestment plan. Management believes total return is a useful measure of the overall investment performance of our shares. |
| • | Annualized total return from inception through September 30, 2021, excluding upfront selling commissions and dealer manager fees, was 12.5% for Class T, 12.6% for Class S, 12.6% for Class D and 13.4% for Class I shares. Annualized total return from inception through September 30, 2021, assuming full upfront selling commissions and dealer manager fees was 11.1% for Class T, 11.2% for Class S and 12.0% for Class D shares. |
| • | During the three months ended September 30, 2021, we acquired: |
| • | 12 residential properties across seven transactions with a total purchase price of $1.3 billion, excluding closing costs. |
| • | 19 industrial assets across two transactions with a total purchase price of $570.4 million, excluding closing costs. |
| • | A triple net, sale and leaseback of a 399-key hotel for $93.5 million, excluding closing costs. |
| • | Subsequent to September 30, 2021, we acquired: |
| • | 72 residential properties across four transactions with a total purchase price of $4.8 billion, excluding closing costs. |
| • | Entered into a joint venture with a best-in-class operator to purchase 100% occupied, newly renovated single-family houses, for an initial portfolio of 280 homes for $98.0 million, excluding closing costs. |
| • | During the three months ended September 30, 2021, we closed an aggregate of $0.9 billion in property-level financing. |
| • | During the three months ended September 30, 2021 we increased the capacity on our Line of Credit by $350.0 million, for a total capacity of $450.0 million. |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
| Revenues |
||||||||||||||||
| Rental revenue |
$ | 152,207 | $ | 71,896 | $ | 366,550 | $ | 186,688 | ||||||||
| Hospitality revenue |
9,364 | 4,420 | 24,817 | 17,134 | ||||||||||||
| Other revenue |
864 | 604 | 2,393 | 1,600 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total revenues |
162,435 | 76,920 | 393,760 | 205,422 | ||||||||||||
| Expenses |
||||||||||||||||
| Rental property operating |
59,114 | 25,915 | 139,897 | 64,873 | ||||||||||||
| Hospitality operating |
5,653 | 3,589 | 15,026 | 12,294 | ||||||||||||
| General and administrative |
6,588 | 2,023 | 15,210 | 6,163 | ||||||||||||
| Management fees |
17,653 | 5,018 | 36,364 | 13,560 | ||||||||||||
| Performance participation allocation |
79,552 | — | 111,934 | 46 | ||||||||||||
| Depreciation and amortization |
82,453 | 38,543 | 197,934 | 107,993 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total expenses |
251,013 | 75,088 | 516,365 | 204,929 | ||||||||||||
| Other (expense) income |
||||||||||||||||
| Loss from unconsolidated real estate ventures |
(447 | ) | (666 | ) | (448 | ) | (887 | ) | ||||||||
| Income (loss) from investments in real estate debt |
19,268 | 11,068 | 37,898 | (27 | ) | |||||||||||
| Interest expense |
(38,887 | ) | (22,539 | ) | (88,994 | ) | (65,448 | ) | ||||||||
| Other expense, net |
(1,449 | ) | (192 | ) | (527 | ) | (29 | ) | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total other expense |
(21,515 | ) | (12,329 | ) | (52,071 | ) | (66,391 | ) | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net loss |
$ | (110,093 | ) | $ | (10,497 | ) | $ | (174,676 | ) | $ | (65,898 | ) | ||||
| |
|
|
|
|
|
|
|
|||||||||
| Net loss attributable to non-controlling interests in consolidated joint ventures |
$ | 176 | $ | 139 | $ | 319 | $ | 1,186 | ||||||||
| Net loss attributable to non-controlling interests in Operating Partnership |
665 | 43 | 1,235 | 458 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net loss attributable to stockholders |
$ | (109,252 | ) | $ | (10,315 | ) | $ | (173,122 | ) | $ | (64,254 | ) | ||||
| |
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Stockholders’ Equity to NAV |
September 30, 2021 |
|||
| Stockholders’ equity under GAAP |
$ | 4,841,887 | ||
| Redeemable non-controlling interest |
28,696 | |||
| |
|
|||
| Total partners’ capital of Operating Partnership |
4,870,583 | |||
| Adjustments: |
||||
| Accrued stockholder servicing fee |
225,010 | |||
| Advanced organization and offering costs and Advanced operating expenses |
4,952 | |||
| Unrealized real estate appreciation |
878,542 | |||
| Accumulated depreciation and amortization |
379,329 | |||
| |
|
|||
| NAV |
$ | 6,358,416 | ||
| |
|
|||
| • | Accrued stockholder servicing fee represents the accrual for the full cost of the stockholder servicing fee for Class T, Class S and Class D shares. Under GAAP we accrued the full cost of the stockholder servicing fee payable over the life of each share (assuming such share remains outstanding the length of time required to pay the maximum stockholder servicing fee) as an offering cost at the time we sold the Class T, Class S and Class D shares. Refer to Note 2—“Summary of Significant Accounting Policies” to our consolidated financial statements in this Quarterly Report on Form 10-Q for further details of the GAAP treatment regarding the stockholder servicing fee. For purposes of NAV, we recognize the stockholder servicing fee as a reduction of NAV on a monthly basis. |
| • | The Advisor advanced organization and offering costs for our Initial Public Offering (other than upfront selling commissions, dealer manager fees and stockholder servicing fees) on our behalf through December 21, 2019. Such costs are reimbursed to the Advisor pro rata over 60 months following December 21, 2019. Under GAAP, organization costs are expensed as incurred and offering costs are charged to equity as such amounts are incurred. For NAV, such costs are recognized as a reduction to NAV as they are reimbursed ratably over 60 months. |
| • | Our investments in real estate are presented under historical cost in our condensed consolidated financial statements. Additionally, our mortgage notes and secured financings on investments in real estate debt are presented at their carrying value in our condensed consolidated financial statements. As such, any changes in the fair value of our Debt are not included in our GAAP results. For purposes of determining our NAV, our investments in real estate and our Debt are recorded at fair value. |
| • | We depreciate our investments in real estate and amortize certain other assets and liabilities in accordance with GAAP. Such depreciation and amortization is not recorded for purposes of determining our NAV. |
Nine Months Ended September 30, |
||||||||
2021 |
2020 |
|||||||
| Cash flows provided by operating activities |
$ | 174,095 | $ | 78,770 | ||||
| Cash flows used in investing activities |
(5,498,263 | ) | (1,866,638 | ) | ||||
| Cash flows provided by financing activities |
6,265,067 | 1,857,406 | ||||||
| |
|
|
|
|||||
| Net increase in cash and cash equivalents and restricted cash |
$ | 940,899 | $ | 69,538 | ||||
| |
|
|
|
|||||
| Name of Beneficial Owner |
Number of Shares Beneficially Owned (1) |
Percent of All Shares |
||||||
| Directors and Executive Officers |
||||||||
| Barry S. Sternlicht (2) |
2,631,908 | * | ||||||
| John P. McCarthy, Jr. |
49,843 | * | ||||||
| Sean Harris |
18,410 | * | ||||||
| Christopher D. Graham |
118,588 | * | ||||||
| Chris Lowthert |
— | * | ||||||
| Matthew S. Guttin |
1,377 | * | ||||||
| Mark Deason |
69,695 | * | ||||||
| Austin Nowlin |
4,282 | * | ||||||
| Richard D. Bronson (3) |
9,821 | * | ||||||
| David B. Henry (3) |
9,687 | * | ||||||
| Robin Josephs (3) |
10,209 | * | ||||||
| Peggy Lamb (3) |
6,510 | * | ||||||
| Dale Anne Reiss (3) |
10,961 | * | ||||||
| James E. Walker (3) |
7,560 | * | ||||||
| |
|
|
|
|||||
| All directors and executive officers as a group |
2,948,851 | * | ||||||
| |
|
|
|
|||||
| * | Represents less than 1%. |
| (1) | All shares listed in the table above are Class I shares. |
| (2) | As of December 31, 2021, Starwood Real Estate Income Holdings, L.P. owned 252,224 Class I shares, which are deemed to be beneficially owned by Mr. Sternlicht. As of December 31, 2021, Starwood REIT Advisors, L.L.C. owned 641,543 Class I shares, which are deemed to be beneficially owned by Mr. Sternlicht. |
| (3) | Each of our independent directors received a grant of restricted Class I shares, as part of their annual compensation, on August 17, 2021, which will vest on August 17, 2022. |
| • | a transaction involving our securities that have been for at least 12 months listed on a national securities exchange; or |
| • | a transaction involving our conversion to a corporate, trust, or association form if, as a consequence of the transaction, there will be no significant adverse change in any of the following: stockholder voting rights; the term of our existence; compensation to the Advisor; or our investment objectives. |
| • | accepting the securities of a Roll-up Entity offered in the proposed Roll-up Transaction; or |
| • | one of the following: |
| • | remaining as holders of our stock and preserving their interests therein on the same terms and conditions as existed previously; or |
| • | receiving cash in an amount equal to the stockholder’s pro rata share of the appraised value of our net assets. |
| • | that would result in the common stockholders having democracy rights in a Roll-up Entity that are less than those provided in our charter and bylaws and described elsewhere in this prospectus, including rights with respect to the election and removal of directors, annual reports, annual and special meetings, amendment of our charter, and our dissolution; |
| • | that includes provisions that would operate to materially impede or frustrate the accumulation of shares of stock by any purchaser of the securities of the Roll-up Entity, except to the minimum extent necessary to preserve the tax status of the Roll-up Entity, or which would limit the ability of an investor to exercise the voting rights of its securities of the Roll-up Entity on the basis of the number of shares of stock held by that investor; |
| • | in which investors’ rights to access of records of the Roll-up Entity will be less than those provided in the “—Meetings and Special Voting Requirements” section above; or |
| • | in which any of the costs of the Roll-up Transaction would be borne by us if the Roll-up Transaction is rejected by our common stockholders. |
| • | any person who beneficially owns, directly or indirectly, 10.0% or more of the voting power of the corporation’s outstanding voting stock; or |
| • | an affiliate or associate of the corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner, directly or indirectly, of 10.0% or more of the voting power of the then outstanding stock of the corporation. |
| • | 80.0% of the votes entitled to be cast by holders of outstanding shares of voting stock of the corporation; and |
| • | two-thirds of the votes entitled to be cast by holders of voting stock of the corporation other than shares of stock held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder. |
| • | one-tenth or more but less than one-third; |
| • | one-third or more but less than a majority; or |
| • | a majority or more of all voting power. |
| • | a classified board of directors; |
| • | a two-thirds vote requirement for removing a director; |
| • | a requirement that the number of directors be fixed only by vote of the directors; |
| • | a requirement that a vacancy on the board of directors be filled only by the remaining directors and for the remainder of the full term of the class of directors in which the vacancy occurred; and |
| • | a majority requirement for the calling of a stockholder-requested special meeting of stockholders. |
| • | First |
| • | Second |
| (i) | all distributions accrued or paid (without duplication) on the Operating Partnership units outstanding at the end of such period since the beginning of the then-current calendar year plus |
| (ii) | the change in aggregate NAV of such units since the beginning of the year, before giving effect to (x) changes resulting solely from the proceeds of issuances of Operating Partnership units, (y) any performance participation accrual and (z) applicable stockholder servicing fee expenses (including any payments made to us for payment of such expenses). |
| • | We will pay U.S. federal income tax on our taxable income, including undistributed net capital gains, that we do not distribute to stockholders during, or within a specified time after, the calendar year in which the income is earned. |
| • | If we have net income from “prohibited transactions,” which are, in general, sales or other dispositions of property held primarily for sale to customers in the ordinary course of business, other than foreclosure property, unless we qualify for a safe harbor exception, such income will be subject to a 100% tax. |
| • | If we elect to treat property that we acquire in connection with a foreclosure of a mortgage loan or from certain leasehold terminations as “foreclosure property,” (a) we may thereby avoid the 100% tax on gain from a resale of that property (if the sale would otherwise constitute a prohibited transaction) and (b) any income from such property will be treated as qualifying for purposes of the gross income tests discussed below, but the income from the sale or operation of the property that would not otherwise be qualifying income for purposes of the gross income tests would be subject to U.S. corporate income tax at the highest corporate income tax rate. |
| • | If we fail to satisfy either the 75% gross income test or the 95% gross income test discussed below, but nonetheless maintain our qualification as a REIT because other requirements are met, we will be subject to a 100% tax on the greater of the amount by which we fail the 75% gross income test or the 95% gross income test, multiplied in either case by a fraction intended to reflect our profitability. |
| • | If we fail to satisfy the asset tests (other than a de minimis failure of the 5% asset test or the 10% vote or value test, as described below under “—Asset Tests”) due to reasonable cause and not due to willful neglect, but nevertheless maintain our qualification as a REIT because other requirements are met, we will pay a tax equal to the greater of $50,000 or the net income from the nonqualifying assets during the period in which we failed to satisfy such asset tests multiplied by the highest corporate income tax rate. |
| • | If we fail to satisfy one or more requirements for REIT qualification, other than the gross income tests and the asset tests, and the failure was due to reasonable cause and not to willful neglect, we will be required to pay a penalty of $50,000 or more in certain cases for each such failure. |
| • | We may be required to pay monetary penalties to the IRS in certain circumstances, including if we fail to meet recordkeeping requirements intended to monitor our compliance with rules relating to the composition of a REIT’s stockholders, as described below in “—Requirements for Qualification as a REIT.” |
| • | If we fail to distribute during each calendar year at least the sum of: |
| • | 85% of our ordinary income for such calendar year; |
| • | 95% of our capital gain net income for such calendar year; and |
| • | any undistributed taxable income from prior taxable years, |
| • | If we elect to retain and pay income tax on our net long-term capital gain, a U.S. holder would include its proportionate share of our undistributed long-term capital gain (to the extent we make a timely designation of such gain to the stockholder) in its income and would receive a credit or a refund for its proportionate share of the tax we paid. |
| • | We will be required to pay a 100% tax on any “redetermined rents,” “redetermined deductions,” “excess interest” or “redetermined TRS service income” resulting from non-arm’s length transactions involving our TRSs. |
| • | If we acquire any assets in a carry-over basis transaction from a non-REIT C corporation that does not elect to recognize its built-in gain in such assets, i.e., the excess of the fair market value of such assets over the adjusted basis of such assets at the time we acquire such assets, we would be subject to tax at the highest regular corporate income tax rate on the built-in gain if we dispose of that built-in gain asset during the five-year period following its acquisition. |
| (1) | that is managed by one or more trustees or directors; |
| (2) | the beneficial ownership of which is evidenced by transferable shares or by transferable certificates of beneficial interest; |
| (3) | that would be taxable as a domestic corporation but for its election to be subject to tax as a REIT; |
| (4) | that is neither a financial institution nor an insurance company subject to certain provisions of the Code; |
| (5) | the beneficial ownership of which is held by 100 or more persons; |
| (6) | of which not more than 50% in value of the outstanding shares are owned, directly or indirectly, by five or fewer individuals (as defined in the Code to include certain entities) after applying certain attribution rules; |
| (7) | that makes an election to be a REIT for the current taxable year or has made such an election for a previous taxable year, which has not been terminated or revoked; and |
| (8) | that meets other tests described below regarding its gross income, assets and distributions. |
| • | rents from real property; |
| • | interest on debt secured by mortgages on real property or on interests in real property; |
| • | dividends or other distributions on, and gain from the sale of, stock in other REITs; |
| • | gain from the sale of real property or mortgage loans; |
| • | abatements and refunds of taxes on real property; |
| • | income and gain derived from foreclosure property (as described below); |
| • | amounts (other than amounts the determination of which depends in whole or in part on the income or profits of any person) received or accrued as consideration for entering into agreements (i) to make loans secured by mortgages on real property or on interests in real property or (ii) to purchase or lease real property (including interests in real property and interests in mortgages on real property); and |
| • | interest or dividend income from investments in stock or debt instruments attributable to the temporary investment of new capital during the one-year period following our receipt of new capital that we raise through equity offerings (but not our distribution reinvestment plan) or public offerings of debt obligations with at least a five-year term. |
| • | that is acquired by a REIT as the result of the REIT having bid in such property at foreclosure, or having otherwise reduced such property to ownership or possession by agreement or process of law, after there was a default or default was imminent on a lease of such property or on indebtedness that such property secured; |
| • | for which the related loan was acquired by the REIT at a time when the default was not imminent or anticipated; and |
| • | for which the REIT makes a proper election to treat the property as foreclosure property. |
| • | on which a lease is entered into for the property that, by its terms, will give rise to income that does not qualify for purposes of the 75% gross income test, or any amount is received or accrued, directly or indirectly, pursuant to a lease entered into on or after such day that will give rise to income that does not qualify for purposes of the 75% gross income test; |
| • | on which any construction takes place on the property, other than completion of a building or any other improvement, if more than 10% of the construction was completed before default became imminent; or |
| • | which is more than 90 days after the day on which the REIT acquired the property and the property is used in a trade or business that is conducted by the REIT, other than through an independent contractor from whom the REIT itself does not derive or receive any income. |
| • | At least 75% of the value of our total assets must be represented by the following: |
| • | interests in real property, including leaseholds and options to acquire real property and leaseholds; |
| • | interests in mortgages on real property; |
| • | interests in personal property that generates rents from real property; |
| • | stock in other REITs and debt instruments issued by publicly offered REITs; |
| • | cash and cash items (including certain receivables); |
| • | government securities; |
| • | investments in stock or debt instruments attributable to the temporary investment of new capital during the one-year period following our receipt of new capital that we raise through equity offerings (but not our distribution reinvestment plan) or public offerings of debt obligations with at least a five-year term; and |
| • | regular or residual interests in a REMIC. However, if less than 95% of the assets of a REMIC consists of assets that are qualifying real estate-related assets under U.S. federal income tax laws, determined as if we held such assets directly, we will be treated as holding directly our proportionate share of the assets of such REMIC. |
| • | Not more than 25% of our total assets may be represented by securities, other than those in the 75% asset class described above. |
| • | Except for securities in TRS’s and the securities in the 75% asset class described above, the value of any one issuer’s securities owned by us may not exceed 5% of the value of our total assets. |
| • | Except for securities in TRS’s and the securities in the 75% asset class described above, we may not own more than 10% of any one issuer’s outstanding voting securities. |
| • | Except for securities of TRS’s and the securities in the 75% asset class described above, we may not own more than 10% of the total value of the outstanding securities of any one issuer, other than securities that qualify for the “straight debt” exception or other exceptions discussed below. |
| • | Not more than 20% of the value of our total assets (for any taxable year beginning after December 31, 2017) may be represented by the securities of one or more TRS’s. |
| • | Not more than 25% of the value of our total assets may be represented by “nonqualified publicly offered REIT debt instruments.” |
| • | the sum of (i) 90% of our REIT taxable income, computed without regard to the dividends-paid deduction and our net capital gain and (ii) 90% of our net income after tax, if any, from foreclosure property; minus |
| • | the excess of the sum of specified items of non-cash income (including original issue discount on our mortgage loans) over 5% of our REIT taxable income, computed without regard to the dividends-paid deduction and our net capital gain. |
| • | a citizen or resident of the United States; |
| • | a corporation (or an entity treated as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any State thereof or the District of Columbia; |
| • | an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or |
| • | a trust if it (a) is subject to the primary supervision of a court within the United States and one or more U.S. persons have the authority to control all substantial decisions of the trust or (b) has a valid election in effect under applicable Treasury regulations to be treated as a U.S. person. |
| • | a 20% gain distribution, which would be taxable to non-corporate U.S. holders of our stock at a federal rate of up to 20%; or |
| • | an unrecaptured Section 1250 gain distribution, which would be taxable to non-corporate U.S. holders of our stock at a maximum rate of 25%. |
| • | the amount of cash and the fair market value of any property received on such disposition; and |
| • | the U.S. holder’s adjusted basis in such common stock for tax purposes. |
| • | The investment in the common stock is effectively connected with the non-U.S. holder’s conduct of a trade or business in the United States (and, if required by an applicable income tax treaty, is attributable to a U.S. permanent establishment of the non-U.S. holder), in which case the non-U.S. holder will generally be subject to the same treatment as U.S. holders with respect to any gain, except that a holder that is a foreign corporation also may be subject to the 30% branch profits tax, as discussed above; or |
| • | The non-U.S. holder is an individual who is present in the United States for 183 days or more during the taxable year of the distribution and has a “tax home” in the United States, in which case the individual will be subject to a 30% tax on the individual’s capital gains. |
| • | the investment in our common stock is effectively connected with the non-U.S. holder’s conduct of a trade or business in the United States (and, if required by an applicable income tax treaty, is attributable to a U.S. permanent establishment of the non-U.S. holder), in which case the non-U.S. holder will be subject to the same treatment as domestic holders with respect to any gain; |
| • | the non-U.S. holder is a nonresident alien individual who is present in the United States for 183 days or more during the taxable year and has a tax home in the United States, in which case the nonresident alien individual will be subject to a 30% tax on the individual’s net capital gains for the taxable year; or |
| • | the non-U.S. holder is not a “qualified shareholder” or a “qualified foreign pension fund” (each as defined in the Code) and our common stock constitutes a USRPI within the meaning of FIRPTA, as described below. |
| • | our common stock were “regularly traded” on an established securities market within the meaning of applicable Treasury regulations; and |
| • | the non-U.S. holder did not actually, or constructively under specified attribution rules under the Code, own more than 10% of our common stock at any time during the specified testing period. |
| • | it would not have qualified as a REIT but for Section 856(h)(3) of the Code, which provides that stock owned by pension trusts will be treated, for purposes of determining whether the REIT is closely held, as owned by the beneficiaries of the trust rather than by the trust itself; and |
| • | either (i) at least one pension trust holds more than 25% of the value of the interests in the REIT, or (ii) a group of pension trusts each individually holding more than 10% of the value of the REIT’s stock, collectively owns more than 50% of the value of the REIT’s stock. |
Maximum Upfront Selling Commissions as a % of Transaction Price |
Maximum Upfront Dealer Manager Fees as a % of Transaction Price | |||
Class T shares (1) |
up to 3.0% | 0.5% | ||
Class S shares |
up to 3.5% | None | ||
Class D shares |
up to 1.5% | None | ||
Class I shares |
None | None |
| (1) | For Class T shares sold in the primary offering, investors generally will pay upfront selling commissions of up to 3.0% of the transaction price and upfront dealer manager fees of 0.5% of the transaction price, provided however that such amounts may vary pursuant to agreements with certain participating broker- dealers provided that the sum of upfront selling commissions and dealer manager fees shall not exceed 3.5% of the transaction price of each Class T share sold. |
Stockholder Servicing Fee as a % of NAV | ||
Class T shares |
0.85% (1) | |
Class S shares |
0.85% | |
Class D shares |
0.25% | |
Class I shares |
None |
| (1) | Consists of an advisor stockholder servicing fee of 0.65% per annum and a dealer stockholder servicing fee of 0.20% per annum of the aggregate NAV of outstanding Class T shares; however, with respect to Class T shares sold through certain participating broker-dealers, the advisor stockholder servicing fee and the dealer stockholder servicing fee may be other amounts, provided that the sum of such fees will always equal 0.85% per annum of the NAV of such shares. |
Your Investment |
Upfront Dealer Manager Fees and Selling Commissions as a % of Transaction Price of Class S Share |
Upfront Dealer Manager Fees and Selling Commissions as a % of Transaction Price of Class T Share |
||||||
Up to $149,999.99 |
3.50 | % | 3.00 | % | ||||
$150,000 to $499,999.99 |
3.00 | % | 2.50 | % | ||||
$500,000 to $999,999.99 |
2.50 | % | 2.00 | % | ||||
$1,000,000 and up |
2.00 | % | 1.50 | % | ||||
Upfront selling commissions |
$ | 541,062,802 | 3.38 | % | ||||
Stockholder servicing fees (1) |
858,937,198 | 5.37 | % | |||||
Reimbursement of sales activity expenses (2) |
4,545,600 | 0.02 | % | |||||
Reimbursement of wholesaling compensation (3) |
100,160,000 | 0.66 | % | |||||
Legal Fees—Dealer Manager portion (4) |
$ | 100,000 | * | |||||
Total (2) |
$ | 1,505,605,600 | 9.43 | % | ||||
| (1) | We will pay the Dealer Manager a stockholder servicing fee with respect to our outstanding Class S shares equal to 0.85% per annum of the aggregate NAV of our outstanding Class S shares. The numbers presented |
| reflect that stockholder servicing fees are paid over a number of years, and as a result, will cumulatively increase above 0.85% over time. The Dealer Manager will reallow (pay) all or a portion of the stockholder servicing fee to participating broker-dealers and servicing broker-dealers for ongoing stockholder services performed by such broker-dealers, and will waive stockholder servicing fees to the extent a broker-dealer is not eligible to receive it for failure to provide such services. |
| (2) | Sales activity expenses consist primarily of (a) actual costs incurred for fees to attend retail seminars sponsored by participating broker-dealers, (b) amounts used to reimburse participating broker-dealers for the actual costs incurred by registered representatives for travel, meals and lodging in connection with attending bona fide training and education meetings and due diligence events, and (c) expense reimbursements for actual costs incurred by employees of the Dealer Manager in the performance of wholesaling activities. |
| (3) | Wholesale compensation consists primarily of commissions and non-transaction based compensation paid to registered persons associated with the Dealer Manager in connection with the wholesaling of our offering. The Advisor currently pays wholesaling compensation expenses and certain related expenses of persons associated with the Dealer Manager described above without reimbursement from us. |
| (4) | Represents less that 0.000001% percent of maximum estimated underwriting fees and expenses. |
| • | Read this entire prospectus and any appendices and supplements accompanying this prospectus. |
| • | Complete the execution copy of the subscription agreement. A specimen copy of the subscription agreement, including instructions for completing it, is included in this prospectus as Appendix B. Subscription agreements may be executed manually or by electronic signature except where the use of such electronic signature has not been approved. Should you execute the subscription agreement electronically, your electronic signature, whether digital or encrypted, included in the subscription agreement is intended to authenticate the subscription agreement and to have the same force and effect as a manual signature. Electronic signature means any electronic sound, symbol, or process attached to or logically associated with a record and executed and adopted by you with your intent to sign such record. |
| • | Deliver a check, submit a wire transfer, instruct your broker to make payment from your brokerage account or otherwise deliver funds for the full purchase price of the shares of our common stock being subscribed for along with the completed subscription agreement to the participating broker-dealer. Checks should be made payable, or wire transfers directed, to “Starwood Real Estate Income Trust, Inc.” or “Starwood REIT.” For Class T shares, Class S shares and Class D shares, after you have satisfied the applicable minimum purchase requirement of $5,000, additional purchases must be in increments of $500. For Class I shares, after you have satisfied the applicable minimum purchase requirement of $1,000,000, additional purchases must be in increments of $500, unless such minimums are waived by the Dealer Manager. The minimum subsequent investment does not apply to purchases made under our distribution reinvestment plan. |
| • | By executing the subscription agreement and paying the total purchase price for the shares of our common stock subscribed for, each investor attests that he or she meets the suitability standards as stated in the subscription agreement and agrees to be bound by all of its terms. Certain participating broker-dealers may require additional documentation. |
| • | On each business day, our transfer agent will collect purchase orders. Notwithstanding the submission of an initial purchase order, we can reject purchase orders for any reason, even if a prospective investor meets the minimum suitability requirements outlined in our prospectus. Investors may only purchase our common stock pursuant to accepted subscription orders as of the first business day of each month (based on the prior month’s transaction price), and to be accepted, a subscription request must be made with a completed and executed subscription agreement in good order and payment of the full purchase price of our common stock being subscribed at least five business days prior to the first business day of the month. If a purchase order is received less than five business days prior to the first business day of the month, unless waived by the Dealer Manager, the purchase order will be executed in the next month’s closing at the transaction price applicable to that month, plus applicable upfront selling commissions and dealer manager fees. As a result of this process, the price per share at which your order is executed may be different than the price per share for the month in which you submitted your purchase order. |
| • | Generally, within 15 calendar days after the last calendar day of each month, we will determine our NAV per share for each share class as of the last calendar day of the prior month, which will generally be the transaction price for the then-current month for such share class. |
| • | Completed subscription requests will not be accepted by us before the later of (i) two business days before the first business day of each month and (ii) three business days after we make the transaction price (including any subsequent revised transaction price in the circumstances described below) publicly available by posting it on our website and filing a prospectus supplement with the SEC. |
| • | Subscribers are not committed to purchase shares at the time their subscription orders are submitted and any subscription may be canceled at any time before the time it has been accepted as described in the previous sentence. You may withdraw your purchase request by notifying the transfer agent, through your financial intermediary or directly on our toll-free, automated telephone line, 833-433-4344. |
| • | You will receive a confirmation statement of each new transaction in your account as soon as practicable but generally not later than seven business days after the stockholder transactions are settled. The confirmation statement will include information on how to obtain information we have filed with the SEC and made publicly available on our website, www.starwoodNAV.reit |
| • | Under our share repurchase plan, to the extent we choose to repurchase shares in any particular month we will only repurchase shares following the close of business as of the last calendar day of that month (a “Repurchase Date”). To have your shares repurchased, your repurchase request and required documentation must be received in good order by 4:00 p.m. (Eastern time) on the second to last business day of the applicable month. Settlements of share repurchases will be made within three business days of the Repurchase Date. Repurchase requests received and processed by our transfer agent will be effected at a repurchase price equal to the transaction price on the applicable Repurchase Date (which will generally be equal to our prior month’s NAV per share), subject to any Early Repurchase Deduction. |
| • | A stockholder may withdraw his or her repurchase request by notifying the transfer agent, directly or through the stockholder’s financial intermediary, on our toll-free, automated telephone line, 833-433-4344. The line is open on each business day between the hours of 9:00 a.m. and 6:00 p.m. (Eastern time). Repurchase requests must be cancelled before 4:00 p.m. (Eastern time) on the last business day of the applicable month. |
| • | If a repurchase request is received after 4:00 p.m. (Eastern time) on the second to last business day of the applicable month, the repurchase request will be executed, if at all, on the next month’s Repurchase Date at the transaction price applicable to that month (subject to any Early Repurchase Deduction), unless such request is withdrawn prior to the repurchase. Repurchase requests received and processed by our transfer agent on a business day, but after the close of business on that day or on a day that is not a business day, will be deemed received on the next business day. All questions as to the form and validity (including time of receipt) of repurchase requests and notices of withdrawal will be determined by our company, in our sole discretion, and such determination shall be final and binding. |
| • | Repurchase requests may be made by mail or by contacting your financial intermediary, both subject to certain conditions described in this prospectus. If making a repurchase request by contacting your financial intermediary, your financial intermediary may require you to provide certain documentation or information. If making a repurchase request by mail to the transfer agent, you must complete and sign a repurchase authorization form, which can be found in our share repurchase plan filed as an exhibit to this registration of which this prospectus forms a part and which will also be available on our website, www.starwoodNAV.reit |
| • | For processed repurchases, stockholders may request that repurchase proceeds are to be paid by mailed check provided that the amount is less than $100,000 and the check is mailed to an address on file with the transfer agent for at least 30 days. |
| • | Processed repurchases of more than $100,000 will be paid only via wire transfer. For this reason, stockholders who own more than $100,000 of our common stock must provide wiring instructions for their brokerage account or designated U.S. bank account. Stockholders who own less than $100,000 of our common stock may also receive repurchase proceeds via wire transfer, provided the payment amount is at least $2,500. For all repurchases paid via wire transfer, the funds will be wired to the account on file with the transfer agent or, upon instruction, to another financial institution provided that the stockholder has made the necessary funds transfer arrangements. The customer service representative can provide detailed instructions on establishing funding arrangements and designating your bank or brokerage account on file. Funds will be wired only to U.S. financial institutions (ACH network members). |
| • | A medallion signature guarantee will be required in certain circumstances. The medallion signature process protects stockholders by verifying the authenticity of a signature and limiting unauthorized fraudulent transactions. A medallion signature guarantee may be obtained from a domestic bank or trust company, broker-dealer, clearing agency, savings association or other financial institution which participates in a medallion program recognized by the Securities Transfer Association. The three recognized medallion programs are the Securities Transfer Agents Medallion Program, the Stock Exchanges Medallion Program and the New York Stock Exchange, Inc. Medallion Signature Program. Signature guarantees from financial institutions which are not participating in any of these medallion programs will not be accepted. A notary public cannot provide signature guarantees. We reserve the right to amend, waive or discontinue this policy at any time and establish other criteria for verifying the authenticity of any repurchase or transaction request. We may require a medallion signature guarantee if, among other reasons: (1) the amount of the repurchase request is over $500,000; (2) you wish to have repurchase proceeds transferred by wire to an account other than the designated bank or brokerage account on file for at least 30 days or sent to an address other than your address of record for the past 30 days; or (3) our transfer agent cannot confirm your identity or suspects fraudulent activity. |
| • | If a stockholder has made multiple purchases of shares of our common stock, any repurchase request will be processed on a first in/first out basis unless otherwise requested in the repurchase request. |
| • | repurchases resulting from death or qualifying disability; or |
| • | in the event that a stockholder’s shares are repurchased because the stockholder has failed to maintain the $500 minimum account balance. |
| • | if you are requesting that some but not all of your shares be repurchased, keep your balance above $500 to avoid minimum account repurchase, if applicable; |
| • | you will not receive interest on amounts represented by uncashed repurchase checks; |
| • | under applicable anti-money laundering regulations and other federal regulations, repurchase requests may be suspended, restricted or canceled and the proceeds may be withheld; and |
| • | all shares of our common stock requested to be repurchased must be beneficially owned by the stockholder of record making the request or his or her estate, heir or beneficiary, or the party requesting the repurchase must be authorized to do so by the stockholder of record of the shares or his or her estate, heir or beneficiary, and such shares of common stock must be fully transferable and not subject to any liens or encumbrances. In certain cases, we may ask the requesting party to provide evidence satisfactory to us that the shares requested for repurchase are not subject to any liens or encumbrances. If we determine that a lien exists against the shares, we are not obligated to repurchase any shares subject to the lien. |
| • | any stockholder who requests that we repurchase its shares of our common stock within 30 calendar days of the purchase of such shares; |
| • | transactions deemed harmful or excessive by us (including, but not limited to, patterns of purchases and repurchases), in our sole discretion; and |
| • | transactions initiated by financial advisors, among multiple stockholder accounts, that in the aggregate are deemed harmful or excessive. |
| • | purchases and requests for repurchase of our shares in the amount of $2,500 or less; |
| • | purchases or repurchases initiated by us; and |
| • | transactions subject to the trading policy of an intermediary that we deem materially similar to our policy. |
| • | financial statements that are prepared in accordance with GAAP and are audited by our independent registered public accounting firm; |
| • | the ratio of the costs of raising capital during the year to the capital raised; |
| • | the aggregate amount of the management fee and the aggregate amount of any other fees paid to the Advisor and any affiliate of the Advisor by us or third parties doing business with us during the year; |
| • | our Total Operating Expenses for the year, stated as a percentage of our Average Invested Assets and as a percentage of our Net Income; |
| • | a report from the independent directors that our policies are in the best interest of our stockholders and the basis for such determination; and |
| • | a separate report containing full disclosure of all material terms, factors and circumstances surrounding any and all transactions involving us and the Advisor, a director or any affiliate thereof during the year, which report the independent directors are specifically charged with a duty to examine and to comment on regarding the fairness of the transactions. |
| F-2 | ||||
| F-3 | ||||
| F-4 | ||||
| F-6 | ||||
| F-8 | ||||
| F-37 | ||||
| F-38 | ||||
| F-39 | ||||
| F-40 | ||||
| F-41 | ||||
| F-43 | ||||
September 30, 2021 |
December 31, 2020 |
|||||||
Assets |
||||||||
Investments in real estate, net |
$ | $ | ||||||
Investments in real estate debt |
||||||||
Investments in unconsolidated real estate ventures |
||||||||
Cash and cash equivalents |
||||||||
Restricted cash |
||||||||
Other assets |
||||||||
Total assets |
$ | $ | ||||||
Liabilities and Equity |
||||||||
Mortgage notes and revolving credit facility, net |
$ | $ | ||||||
Secured financings on investments in real estate debt |
||||||||
Unsecured revolving credit facility |
||||||||
Other liabilities |
||||||||
Subscriptions received in advance |
||||||||
Due to affiliates |
||||||||
Total liabilities |
||||||||
Commitments and contingencies |
||||||||
Redeemable non-controlling interest |
||||||||
Equity |
||||||||
Preferred stock, $ |
||||||||
Common stock — Class T shares, $ |
||||||||
Common stock — Class S shares, $ shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively |
||||||||
Common stock — Class D shares, $ authorized ; |
||||||||
Common stock — Class I shares, $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit and cumulative distributions |
( |
) | ( |
) | ||||
Total stockholder’s equity |
||||||||
Non-controlling interests in consolidated joint ventures |
||||||||
Total equity |
||||||||
Total liabilities and equity |
$ | $ | ||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Revenues |
||||||||||||||||
Rental revenue |
$ | $ | $ | $ | ||||||||||||
Hospitality revenue |
||||||||||||||||
Other revenue |
||||||||||||||||
Total revenues |
||||||||||||||||
Expenses |
||||||||||||||||
Rental property operating |
||||||||||||||||
Hospitality operating |
||||||||||||||||
General and administrative |
||||||||||||||||
Management fees |
||||||||||||||||
Performance participation allocation |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
Total expenses |
||||||||||||||||
Other income (expense) |
||||||||||||||||
Loss from unconsolidated real estate ventures |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Income (loss) from investments in real estate debt |
( |
) | ||||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Other expense, net |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Total other expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Net loss attributable to non-controlling interests in consolidated joint ventures |
$ | $ | $ | $ | ||||||||||||
Net loss attributable to non-controlling interests in Operating Partnership |
||||||||||||||||
Net loss attributable to stockholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Net loss per share of common stock, basic and diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
Weighted-average shares of common stock outstanding, basic and diluted |
||||||||||||||||
Par Value |
Additional Paid-In Capital |
Accumulated Deficit and Cumulative Distributions |
Total Stockholders’ Equity |
Non- controlling Interests |
Total Equity |
|||||||||||||||||||||||||||||||
Common Stock Class T |
Common Stock Class S |
Common Stock Class D |
Common Stock Class I |
|||||||||||||||||||||||||||||||||
Balance at January 1, 2021 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
Common stock issued |
— | — | ||||||||||||||||||||||||||||||||||
Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Common stock repurchased |
— | ( |
) | — | ( |
) | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||
Net loss ($ |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Allocation to redeemable non- controlling interest |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Balance at March 31, 2021 |
( |
) | ||||||||||||||||||||||||||||||||||
Common stock issued |
— | — | ||||||||||||||||||||||||||||||||||
Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Common stock repurchased |
— | ( |
) | — | ( |
) | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||
Net loss ($ |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Allocation to redeemable non- controlling interest |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Balance at June 30, 2021 |
( |
) | ||||||||||||||||||||||||||||||||||
Common stock issued |
— | — | ||||||||||||||||||||||||||||||||||
Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Common stock repurchased |
— | ( |
) | — | ( |
) | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||
Net loss ($ |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
Contributions from non-controlling interests |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Allocation to redeemable non- controlling interest |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Balance at September 30, 2021 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
Par Value |
Additional Paid-In Capital |
Accumulated Deficit and Cumulative Distributions |
Total Stockholders’ Equity |
Non- controlling Interests |
Total Equity |
|||||||||||||||||||||||||||||||
Common Stock Class T |
Common Stock Class S |
Common Stock Class D |
Common Stock Class I |
|||||||||||||||||||||||||||||||||
Balance at January 1, 2020 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
Common stock issued |
— | — | ||||||||||||||||||||||||||||||||||
Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Common stock repurchased |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Net loss ($ |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
Contributions from non-controlling interests |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Allocation to redeemable non- controlling interest |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Balance at March 31, 2020 |
( |
) | ||||||||||||||||||||||||||||||||||
Common stock issued |
— | — | ||||||||||||||||||||||||||||||||||
Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Common stock repurchased |
( |
) | ( |
) | — | ( |
) | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||
Net loss ($ |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
Contributions from non-controlling interests |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Repurchase of non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Allocation to redeemable non- controlling interest |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Balance at June 30, 2020 |
( |
) | ||||||||||||||||||||||||||||||||||
Common stock issued |
— | — | ||||||||||||||||||||||||||||||||||
Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Common stock repurchased |
— | ( |
) | — | ( |
) | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||
Net loss ($ |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Allocation to redeemable non- controlling interest |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
Balance at September 30, 2020 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
Nine Months Ended September 30, |
||||||||
2021 |
2020 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
Management fees |
||||||||
Performance participation allocation |
||||||||
Depreciation and amortization |
||||||||
Amortization of deferred financing costs |
||||||||
Straight-line rent amortization |
( |
) | ( |
) | ||||
Deferred income amortization |
( |
) | ( |
) | ||||
Unrealized (gain) loss on changes in fair value of financial instruments |
( |
) | ||||||
Foreign currency loss |
— | |||||||
Loss on sales of investment in real estate debt |
||||||||
Amortization of restricted stock grants |
||||||||
Distributions from investments in unconsolidated real estate ventures |
||||||||
Loss from unconsolidated real estate ventures |
||||||||
Other items |
||||||||
Change in assets and liabilities |
||||||||
Increase in other assets |
( |
) | ( |
) | ||||
Increase (decrease) in due to affiliates |
( |
) | ||||||
Increase in other liabilities |
||||||||
Net cash provided by operating activities |
||||||||
Cash flows from investing activities |
||||||||
Acquisitions of real estate |
( |
) | ( |
) | ||||
Capital improvements to real estate |
( |
) | ( |
) | ||||
Investment in unconsolidated real estate ventures |
( |
) | — | |||||
Origination and purchase of investments in real estate debt |
( |
) | ( |
) | ||||
Purchase of real estate-related equity securities |
( |
) | — | |||||
Proceeds from paydown of principal and settlement of investments in real estate debt |
||||||||
Net cash used in investing activities |
( |
) | ( |
) | ||||
Cash flows from financing activities |
||||||||
Proceeds from issuance of common stock, net |
||||||||
Offering costs paid |
( |
) | ( |
) | ||||
Subscriptions received in advance |
||||||||
Repurchase of common stock |
( |
) | ( |
) | ||||
Borrowings from mortgage notes and revolving credit facility |
||||||||
Repayments of mortgage notes and revolving credit facility |
( |
) | ( |
) | ||||
Repayments under secured financings on investments in real estate debt, short term net |
( |
) | ( |
) | ||||
Borrowings under secured financings on investments in real estate debt |
||||||||
Repayments under secured financings on investments in real estate debt |
( |
) | — | |||||
Payment of deferred financing costs |
( |
) | ( |
) | ||||
Contributions from non-controlling interests |
||||||||
Nine Months Ended September 30, |
||||||||
2021 |
2020 |
|||||||
Distributions to non-controlling interests |
( |
) | ( |
) | ||||
Repurchase of non-controlling interests |
— | ( |
) | |||||
Distributions |
( |
) | ( |
) | ||||
Net cash provided by financing activities |
||||||||
Net change in cash and cash equivalents and restricted cash |
||||||||
Cash and cash equivalents and restricted cash at the beginning of the period |
||||||||
Cash and cash equivalents and restricted cash at the end of the period |
$ | $ | ||||||
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
||||||||
Total cash and cash equivalents and restricted cash |
$ | $ | ||||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid for interest |
$ | $ | ||||||
Supplemental disclosure of non-cash investing and financing activities: |
||||||||
Assumption of mortgage notes in conjunction with acquisitions in real estate |
$ | $ | — | |||||
Accrued stockholder servicing fee due to affiliate |
$ | $ | ||||||
Right of use asset/liability |
$ | — | $ | |||||
Redeemable non-controlling interest issued as settlement for performance participation allocation |
$ | $ | ||||||
Accrued distributions |
$ | $ | ||||||
Distribution reinvestment |
$ | $ | ||||||
Allocation to redeemable non-controlling interest |
$ | $ | ||||||
1. |
Organization and Business Purpose |
2. |
Summary of Significant Accounting Policies |
Description |
Depreciable Life | |
Building |
||
Building and land improvements |
||
Furniture, fixtures and equipment |
||
Lease intangibles and leasehold improvements |
September 30, 2021 |
December 31, 2020 |
|||||||||||||||||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||||||||||||||
Assets: |
||||||||||||||||||||||||||||||||
Investments in real estate debt |
$ | — | $ | $ | $ | $ | — | $ | $ | — | $ | |||||||||||||||||||||
Equity securities |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Derivatives |
— | — | — | — | ||||||||||||||||||||||||||||
Total |
$ | $ | $ | $ | $ | — | $ | $ | — | $ | ||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||||||||||
Derivatives |
$ | — | $ | $ | — | $ | $ | — | $ | $ | — | $ | ||||||||||||||||||||
Total |
$ | — | $ | $ | — | $ | $ | — | $ | $ | — | $ | ||||||||||||||||||||
Investments in Real Estate Debt |
||||
Balance as of December 31, 2020 |
$ | |||
Purchases |
||||
Included in net income |
||||
Foreign exchange |
( |
) | ||
Unrealized gain (loss) |
— | |||
Balance as of September 30, 2021 |
$ | |||
September 30, 2021 | ||||||||||||||
Fair Value |
Valuation Technique |
Unobservable Inputs |
Weighted Average |
Impact to Valuation from an Increase in Input | ||||||||||
Investments in Real Estate Debt |
$ | Transacted value | Cost | N/A | N/A | |||||||||
Common Stock Class T |
Common Stock Class S |
Common Stock Class D |
Common Stock Class I |
|||||||||||||
Selling commissions and dealer manager fees (% of transaction price) |
up to |
% | up to |
% | up to |
% | — | |||||||||
Stockholder servicing fee (% of NAV) |
% | % | % | — | ||||||||||||
3. |
Investments |
September 30, 2021 |
December 31, 2020 |
|||||||
Building and building improvements |
$ | $ | ||||||
Land and land improvements |
||||||||
Furniture, fixtures and equipment |
||||||||
Right of use asset - operating lease (1) |
||||||||
Total |
||||||||
Accumulated depreciation and amortization |
( |
) | ( |
) | ||||
Investments in real estate, net |
$ | $ | ||||||
| (1) | Refer to Note 13 for additional details on the Company’s leases. |
Segments |
Number of Transactions |
Number of Properties |
Sq. Ft. (in thousands)/ Units |
Purchase Price (1) |
||||||||||||
Multifamily properties |
$ | |||||||||||||||
Industrial properties |
||||||||||||||||
Office properties |
||||||||||||||||
Other properties |
||||||||||||||||
| $ | ||||||||||||||||
| (1) | Purchase price is inclusive of acquisition-related costs. |
Amount |
||||
Building and building improvements |
$ | |||
Land and land improvements |
||||
Furniture, fixtures and equipment |
||||
In-place lease intangibles |
||||
Above-market lease intangibles |
||||
Below-market lease intangibles |
( |
) | ||
Above-market ground lease intangibles |
( |
) | ||
Other intangibles |
||||
Total purchase price (1) |
$ | |||
Assumed mortgage notes |
( |
) | ||
Non-controlling interest |
( |
) | ||
Net purchase price |
$ | |||
| (1) | Purchase price excludes acquisition-related costs of $ |
4. |
Intangibles |
September 30, 2021 |
December 31, 2020 |
|||||||
| Intangible assets: (1) |
||||||||
| In-place lease intangibles |
$ | $ | ||||||
| Above-market lease intangibles |
||||||||
| Other |
||||||||
| |
|
|
|
|||||
| Total intangible assets |
||||||||
| Accumulated amortization: |
||||||||
| In-place lease amortization |
( |
) | ( |
) | ||||
| Above-market lease amortization |
( |
) | ( |
) | ||||
| Other |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Total accumulated amortization |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Intangible assets, net |
$ | $ | ||||||
| |
|
|
|
|||||
| Intangible liabilities: (2) |
||||||||
| Below-market lease intangibles |
$ | $ | ||||||
| |
|
|
|
|||||
| Total intangible liabilities |
||||||||
| Accumulated amortization: |
||||||||
| Below-market lease amortization |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Total accumulated amortization |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Intangible liabilities, net |
$ | $ | ||||||
| |
|
|
|
|||||
| (1) | Included in Other assets on the Company’s Condensed Consolidated Balance Sheets. |
| (2) | Included in Other liabilities on the Company’s Condensed Consolidated Balance Sheets. |
In-place Lease Intangibles |
Above-market Lease Intangibles |
Other |
Below-market Lease Intangibles |
|||||||||||||
| 2021(remaining) |
$ | $ | $ | $ | ( |
) | ||||||||||
| 2022 |
( |
) | ||||||||||||||
| 2023 |
( |
) | ||||||||||||||
| 2024 |
( |
) | ||||||||||||||
| 2025 |
( |
) | ||||||||||||||
| Thereafter |
( |
) | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| $ | $ | $ | $ | ( |
) | |||||||||||
| |
|
|
|
|
|
|
|
|||||||||
5. |
Investments in Real Estate Debt |
September 30, 2021 |
||||||||||||||||||||
| Type of Security/Loan |
Number of Positions |
Weighted Average Coupon |
Weighted Average Maturity Date (1) |
Cost Basis |
Fair Value |
|||||||||||||||
| RMBS |
% | $ | $ | |||||||||||||||||
| CMBS—floating |
L + |
% | ||||||||||||||||||
| CMBS—fixed |
% | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total real estate securities |
% | |||||||||||||||||||
| Term loan (2) |
L + |
% | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total investments in real estate debt |
% | $ | $ | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
December 31, 2020 |
||||||||||||||||||||
| Type of Security |
Number of Positions |
Weighted Average Coupon |
Weighted Average Maturity Date (1) |
Cost Basis |
Fair Value |
|||||||||||||||
| RMBS |
% | $ | $ | |||||||||||||||||
| CMBS |
% | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total investments in real estate debt |
56 |
$ | $ | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | Weighted average maturity date is based on the fully extended maturity date of the underlying collateral. |
| (2) | On February 26, 2021, the Company provided financing in the form of a term loan to an unaffiliated entity in connection with its acquisition of a premier United Kingdom holiday company. The loan is in the amount of £ |
| Fair Value |
||||||||
September 30, 2021 |
December 31, 2020 |
|||||||
| CMBS |
$ | $ | — | |||||
| |
|
|
|
|||||
| Total |
$ | $ | — | |||||
| |
|
|
|
|||||
6. |
Mortgage Notes and Revolving Credit Facility |
Principal Balance Outstanding (3) |
||||||||||||||||||||
Indebtedness |
Weighted Average Interest Rate (1) |
Weighted Average Maturity Date (2) |
Maximum Facility Size |
September 30, 2021 |
December 31, 2020 |
|||||||||||||||
Fixed rate loans |
||||||||||||||||||||
Fixed rate mortgages |
% | N/A | $ | $ | ||||||||||||||||
Total fixed rate loans |
||||||||||||||||||||
Variable rate loans |
||||||||||||||||||||
Floating rate mortgages |
L + 1.84 | % | N/A | |||||||||||||||||
Variable rate revolving credit facility (4) |
L + 2.00 | % | $ | — | ||||||||||||||||
Total variable rate loans |
||||||||||||||||||||
Total loans secured by the Company’s properties |
||||||||||||||||||||
Deferred financing costs, net |
( |
) | ( |
) | ||||||||||||||||
Premium on assumed debt, net |
||||||||||||||||||||
Mortgage notes and revolving credit facility, net |
$ | $ | ||||||||||||||||||
| (1) | The term “L” refers to the one-month LIBOR. As of September 30, 2021, one-month LIBOR was equal to |
| (2) | For loans where the Company, at its own discretion, has extension options, the maximum maturity date has been assumed. |
| (3) | The majority of the Company’s mortgages contain yield or spread maintenance provisions. |
| (4) | The Company’s revolving credit facility can be drawn upon to fund the acquisition of future real estate investments. During October 2021, the Company extended this facility to |
Year |
Amount |
|||
2021(remaining) |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
Total |
$ | |||
7. |
Secured Financings on Investments in Real Estate Debt |
September 30, 2021 |
||||||||||||||||
Indebtedness |
Maturity Date |
Coupon |
Collateral Assets (1) |
Outstanding Balance |
||||||||||||
Barclays RA |
L+2.50 | % | $ | $ | ||||||||||||
| $ | $ | |||||||||||||||
December 31, 2020 |
||||||||||||||||
Indebtedness |
Weighted Average Maturity Date |
Weighted Average Coupon |
Collateral Assets (1) |
Outstanding Balance |
||||||||||||
RMBS |
% | $ | $ | |||||||||||||
CMBS |
% | |||||||||||||||
| $ | $ | |||||||||||||||
| (1) | Represents the fair value of the Company’s investments in real estate debt. |
8. |
Unsecured Revolving Credit Facility |
9. |
Other Assets and Other Liabilities |
September 30, 2021 |
December 31, 2020 |
|||||||
Intangible assets, net |
$ | $ | ||||||
Acquisition deposits |
||||||||
Equity securities |
— | |||||||
Derivative instruments |
||||||||
Receivables |
||||||||
Prepaid expenses |
||||||||
Interest receivable |
||||||||
Deferred financing costs, net |
||||||||
Other |
||||||||
Total |
$ | $ | ||||||
September 30, 2021 |
December 31, 2020 |
|||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Real estate taxes payable |
||||||||
Intangible liabilities, net |
||||||||
Distributions payable |
||||||||
Tenant security deposits |
||||||||
Right of use liability—operating lease |
||||||||
Accrued interest expense |
||||||||
Deferred tax liability |
||||||||
Deferred income |
||||||||
Derivative instruments |
||||||||
Other |
||||||||
Total |
$ | $ | ||||||
10. |
Equity and Redeemable Non-controlling Interest |
Classification |
Number of Shares |
Par Value |
||||||
Preferred Stock |
$ | |||||||
Class T Shares |
$ | |||||||
Class S Shares |
$ | |||||||
Class D Shares |
$ | |||||||
Class I Shares |
$ | |||||||
Total |
||||||||
Nine months ended September 30, 2021 |
||||||||||||||||||||
Class T |
Class S |
Class D |
Class I |
Total |
||||||||||||||||
December 31, 2020 |
||||||||||||||||||||
Common stock shares issued |
||||||||||||||||||||
Distribution reinvestment plan shares issued |
||||||||||||||||||||
Common stock shares repurchased |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Independent directors’ restricted stock grant (1) |
— | — | — | |||||||||||||||||
September 30, 2021 |
||||||||||||||||||||
| (1) | The independent directors’ restricted stock grant represents $ |
Class T |
Class S |
Class D |
Class I |
|||||||||||||
Gross distributions declared per share of common stock |
$ | $ | $ | $ | ||||||||||||
Stockholder servicing fee per share of common stock |
( |
) | ( |
) | ( |
) | — | |||||||||
Net distributions declared per share of common stock |
$ | $ | $ | $ | ||||||||||||
September 30, 2021 |
September 30, 2020 |
|||||||
Balance at the beginning of the year |
$ | $ | — | |||||
Settlement of performance participation allocation |
||||||||
GAAP income allocation |
( |
) | ( |
) | ||||
Distributions |
( |
) | ( |
) | ||||
Fair value allocation |
||||||||
Ending balance |
$ | $ | ||||||
11. |
Related Party Transactions |
September 30, 2021 |
December 31, 2020 |
|||||||
Accrued stockholder servicing fee |
$ | $ | ||||||
Performance participation allocation |
||||||||
Advanced organization and offering costs |
||||||||
Accrued management fee |
||||||||
Accrued affiliate service provider expenses |
||||||||
Advanced operating expenses |
||||||||
Total |
$ | $ | ||||||
12. |
Commitments and Contingencies |
13. |
Leases |
Operating Lease |
||||
2021 (remaining) |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
Total undiscounted future lease payments |
||||
Difference between undiscounted cash flows and discounted cash flows |
( |
) | ||
Total lease liability |
$ | |||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Fixed lease payments |
$ | $ | $ | $ | ||||||||||||
Variable lease payments |
||||||||||||||||
Rental revenue |
$ | $ | $ | $ | ||||||||||||
Year |
Future Minimum Rents |
|||
2021(remaining) |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
Total |
$ | |||
14. |
Segment Reporting |
September 30, 2021 |
December 31, 2020 |
|||||||
Multifamily properties |
$ | $ | ||||||
Hospitality properties |
||||||||
Industrial properties |
||||||||
Office properties |
||||||||
Medical office properties |
||||||||
Other property |
||||||||
Investments in real estate debt |
||||||||
Other (Corporate) |
||||||||
Total assets |
$ | $ | ||||||
Multifamily |
Hospitality |
Industrial |
Office |
Medical Office |
Other |
Investments in Real Estate Debt |
Total |
|||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Rental revenue |
$ | $ | — | $ | $ | $ | $ | $ | — | $ | ||||||||||||||||||||||
Hospitality revenue |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Other revenue |
— | — | — | |||||||||||||||||||||||||||||
Total revenues |
— | |||||||||||||||||||||||||||||||
Expenses: |
||||||||||||||||||||||||||||||||
Rental property operating |
— | — | ||||||||||||||||||||||||||||||
Hospitality operating |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Total segment expenses |
— | |||||||||||||||||||||||||||||||
Loss from unconsolidated real estate ventures |
— | ( |
) | — | — | — | — | — | ( |
) | ||||||||||||||||||||||
Income from investments in real estate debt |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Segment net operating income |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Depreciation and amortization |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | |||||||||
General and administrative |
( |
) | ||||||||||||||||||||||||||||||
Management fees |
( |
) | ||||||||||||||||||||||||||||||
Performance participation allocation |
( |
) | ||||||||||||||||||||||||||||||
Interest expense |
( |
) | ||||||||||||||||||||||||||||||
Other expense, net |
( |
) | ||||||||||||||||||||||||||||||
Net loss |
$ | ( |
) | |||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests in consolidated joint ventures |
||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests in Operating Partnership |
||||||||||||||||||||||||||||||||
Net loss attributable to stockholders |
$ | ( |
) | |||||||||||||||||||||||||||||
Multifamily |
Hospitality |
Industrial |
Office |
Medical Office |
Real Estate- Related Securities |
Total |
||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||
Rental revenue |
$ | $ | — | $ | $ | $ | $ | — | $ | |||||||||||||||||||
Hospitality revenue |
— | — | — | — | — | |||||||||||||||||||||||
Other revenue |
— | — | ||||||||||||||||||||||||||
Total revenues |
— | |||||||||||||||||||||||||||
Expenses: |
||||||||||||||||||||||||||||
Rental property operating |
— | — | ||||||||||||||||||||||||||
Hospitality operating |
— | — | — | — | — | |||||||||||||||||||||||
Total segment expenses |
— | |||||||||||||||||||||||||||
Loss from unconsolidated real estate ventures |
— | ( |
) | — | — | — | — | ( |
) | |||||||||||||||||||
Income from investments in real estate-related securities, net |
— | — | — | — | — | |||||||||||||||||||||||
Segment net operating income |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
Depreciation and amortization |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | ||||||||
General and administrative |
( |
) | ||||||||||||||||||||||||||
Management fees |
( |
) | ||||||||||||||||||||||||||
Performance participation allocation |
||||||||||||||||||||||||||||
Interest expense |
( |
) | ||||||||||||||||||||||||||
Other expense, net |
( |
) | ||||||||||||||||||||||||||
Net loss |
$ | ( |
) | |||||||||||||||||||||||||
Net loss attributable to non- controlling interests in consolidated joint ventures |
||||||||||||||||||||||||||||
Net loss attributable to non- controlling interests in Operating Partnership |
||||||||||||||||||||||||||||
Net loss attributable to stockholders |
$ | ( |
) | |||||||||||||||||||||||||
Multifamily |
Hospitality |
Industrial |
Office |
Medical Office |
Other |
Investments in Real Estate Debt |
Total |
|||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Rental revenue |
$ | $ | — | $ | $ | $ | $ | $ | — | $ | ||||||||||||||||||||||
Hospitality revenue |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Other revenue |
— | — | — | |||||||||||||||||||||||||||||
Total revenues |
— | |||||||||||||||||||||||||||||||
Expenses: |
||||||||||||||||||||||||||||||||
Rental property operating |
— | — | ||||||||||||||||||||||||||||||
Hospitality operating |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Total segment expenses |
— | |||||||||||||||||||||||||||||||
Loss from unconsolidated real estate ventures |
— | ( |
) | — | — | — | — | — | ( |
) | ||||||||||||||||||||||
Income from investments in real estate debt |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Segment net operating income |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Depreciation and amortization |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | |||||||||
General and administrative |
( |
) | ||||||||||||||||||||||||||||||
Management fees |
( |
) | ||||||||||||||||||||||||||||||
Performance participation allocation |
( |
) | ||||||||||||||||||||||||||||||
Interest expense |
( |
) | ||||||||||||||||||||||||||||||
Other expense, net |
( |
) | ||||||||||||||||||||||||||||||
Net loss |
$ | ( |
) | |||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests in consolidated joint ventures |
||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests in Operating Partnership |
||||||||||||||||||||||||||||||||
Net loss attributable to stockholders |
$ | ( |
) | |||||||||||||||||||||||||||||
Multifamily |
Hospitality |
Industrial |
Office |
Medical Office |
Investments in Real Estate Debt |
Total |
||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||
Rental revenue |
$ | $ | — | $ | $ | $ | $ | — | $ | |||||||||||||||||||
Hospitality revenue |
— | — | — | — | — | |||||||||||||||||||||||
Other revenue |
— | — | ||||||||||||||||||||||||||
Total revenues |
— | |||||||||||||||||||||||||||
Expenses: |
||||||||||||||||||||||||||||
Rental property operating |
— | — | ||||||||||||||||||||||||||
Hospitality operating |
— | — | — | — | — | |||||||||||||||||||||||
Total segment expenses |
— | |||||||||||||||||||||||||||
Loss from unconsolidated real estate ventures |
— | ( |
) | — | — | — | — | ( |
) | |||||||||||||||||||
Loss from investments in real estate- related securities, net |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
Segment net operating income (loss) |
$ | $ | $ | $ | $ | $ | ( |
) | $ | |||||||||||||||||||
Depreciation and amortization |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | ||||||||
General and administrative |
( |
) | ||||||||||||||||||||||||||
Management fees |
( |
) | ||||||||||||||||||||||||||
Performance participation allocation |
( |
) | ||||||||||||||||||||||||||
Interest expense |
( |
) | ||||||||||||||||||||||||||
Other expense, net |
( |
) | ||||||||||||||||||||||||||
Net loss |
$ | ( |
) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests in consolidated joint ventures |
||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests in Operating Partnership |
||||||||||||||||||||||||||||
Net loss attributable to stockholders |
$ | ( |
) | |||||||||||||||||||||||||
15. |
Subsequent Events |
December 31, 2020 |
December 31, 2019 |
|||||||
Assets |
||||||||
Investments in real estate, net |
$ | $ | ||||||
Investments in real estate-related securities |
||||||||
Investments in unconsolidated real estate ventures |
||||||||
Cash and cash equivalents |
||||||||
Restricted cash |
||||||||
Other assets |
||||||||
Total assets |
$ | $ | ||||||
Liabilities and Equity |
||||||||
Mortgage notes and revolving credit facility, net |
$ | $ | ||||||
Repurchase agreements |
||||||||
Unsecured revolving credit facility |
— | |||||||
Accounts payable, accrued expenses and other liabilities |
||||||||
Subscriptions received in advance |
||||||||
Due to affiliates |
||||||||
Total liabilities |
||||||||
Commitments and contingencies |
||||||||
Redeemable non-controlling interest |
— | |||||||
Equity |
||||||||
Preferred stock, $ |
||||||||
Common stock — Class T shares, $ |
||||||||
Common stock — Class S shares, $ |
||||||||
Common stock — Class D shares, $ |
||||||||
Common stock — Class I shares, $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit and cumulative distributions |
( |
) | ( |
) | ||||
Total stockholders’ equity |
||||||||
Non-controlling interests in consolidated joint ventures |
||||||||
Total equity |
||||||||
Total liabilities and equity |
$ | $ | ||||||
For the Year Ended December 31, |
||||||||||||
2020 |
2019 |
2018 |
||||||||||
| Revenues |
||||||||||||
| Rental revenue |
$ | $ | $ | — | ||||||||
| Hotel revenue |
— | |||||||||||
| Other revenue |
— | |||||||||||
| |
|
|
|
|
|
|||||||
| Total revenues |
— | |||||||||||
| Expenses |
||||||||||||
| Rental property operating |
— | |||||||||||
| Hotel operating |
— | |||||||||||
| General and administrative |
||||||||||||
| Management fees |
— | |||||||||||
| Performance participation allocation |
— | |||||||||||
| Depreciation and amortization |
— | |||||||||||
| |
|
|
|
|
|
|||||||
| Total expenses |
||||||||||||
| Other income (expense) |
||||||||||||
| (Loss) earnings from unconsolidated real estate ventures |
( |
) | — | |||||||||
| Income from real estate-related securities, net |
— | |||||||||||
| Interest expense |
( |
) | ( |
) | — | |||||||
| Other (expense) income, net |
( |
) | ||||||||||
| |
|
|
|
|
|
|||||||
| Total other (expense) income |
( |
) | ( |
) | ||||||||
| |
|
|
|
|
|
|||||||
| Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
| |
|
|
|
|
|
|||||||
| Net loss attributable to non-controlling interests in consolidated joint ventures |
$ | $ | $ | — | ||||||||
| Net loss attributable to non-controlling interests in Operating Partnership |
— | — | ||||||||||
| |
|
|
|
|
|
|||||||
| Net loss attributable to stockholders |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
| |
|
|
|
|
|
|||||||
| Net loss per share of common stock, basic and diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
| |
|
|
|
|
|
|||||||
| Weighted-average shares of common stock outstanding, basic and diluted |
||||||||||||
| |
|
|
|
|
|
|||||||
Par Value |
Accumulated Deficit and Cumulative Distributions |
|||||||||||||||||||||||||||||||||||
Common Stock Class T |
Common Stock Class S |
Common Stock Class D |
Common Stock Class I |
Additional Paid-in Capital |
Total Stockholders’ Equity |
Non- controlling Interests |
Total Equity |
|||||||||||||||||||||||||||||
| Balance at December 31, 2017 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Common stock issued |
$ | — | $ | $ | — | $ | $ | $ | — | $ | $ | — | $ | |||||||||||||||||||||||
| Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
| Net loss |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Balance at December 31, 2018 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Common stock issued |
$ | $ | $ | $ | $ | $ | — | $ | $ | — | $ | |||||||||||||||||||||||||
| Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
| Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
| Common stock repurchased |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| Net loss |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
| Contributions from non-controlling interests |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
| Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
| Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Balance at December 31, 2019 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Common stock issued |
$ | $ | $ | $ | $ | $ | — | $ | $ | — | $ | |||||||||||||||||||||||||
| Offering costs |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| Distribution reinvestments |
— | — | — | — | ||||||||||||||||||||||||||||||||
| Amortization of restricted stock grants |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
| Common stock repurchased |
( |
) | ( |
) | — | ( |
) | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||
| Net loss ($ |
— | — | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||
| Contributions from non-controlling interests |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||
| Distributions to non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
| Repurchase of non-controlling interests |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
| Distributions declared on common stock (see Note 10) |
— | — | — | — | — | ( |
) | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| Allocation to redeemable non-controlling interest |
— | — | — | — | ( |
) | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
| Balance at December 31, 2020 |
$ | $ | $ | $ | $ | $ | ( |
) | $ | $ | $ | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
For the Year Ended December 31, |
||||||||||||
2020 |
2019 |
2018 |
||||||||||
| Cash flows from operating activities |
||||||||||||
| Net loss |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
| Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||||||
| Management fee |
— | |||||||||||
| Performance participation allocation |
— | |||||||||||
| Depreciation and amortization |
— | |||||||||||
| Amortization of deferred financing costs |
— | |||||||||||
| Straight-line rent amortization |
( |
) | ( |
) | ||||||||
| Deferred income amortization |
( |
) | ( |
) | — | |||||||
| Unrealized loss on changes in fair value of financial instruments |
— | |||||||||||
| Loss (gain) on sales of real estate-related securities |
( |
) | — | |||||||||
| Amortization of restricted stock grants |
||||||||||||
| Contributions to investments in unconsolidated real estate ventures |
( |
) | — | — | ||||||||
| Distributions from investments in unconsolidated real estate ventures |
— | |||||||||||
| Loss (earnings) from unconsolidated real estate ventures |
( |
) | — | |||||||||
| Other items |
— | |||||||||||
| Change in assets and liabilities |
||||||||||||
| Increase in other assets |
( |
) | ( |
) | ( |
) | ||||||
| (Decrease) increase in due to affiliates |
( |
) | ||||||||||
| Increase in accounts payable, accrued expenses and other liabilities |
||||||||||||
| |
|
|
|
|
|
|||||||
| Net cash provided by operating activities |
||||||||||||
| |
|
|
|
|
|
|||||||
| Cash flows from investing activities |
||||||||||||
| Acquisitions of real estate |
( |
) | ( |
) | — | |||||||
| Capital improvements to real estate |
( |
) | ( |
) | — | |||||||
| Purchase of real estate-related securities |
( |
) | ( |
) | — | |||||||
| Proceeds from paydown of principal and settlement of real estate-related securities |
— | |||||||||||
| |
|
|
|
|
|
|||||||
| Net cash used in investing activities |
( |
) | ( |
) | — | |||||||
| |
|
|
|
|
|
|||||||
| Cash flows from financing activities |
||||||||||||
| Proceeds from issuance of common stock, net |
||||||||||||
| Offering costs paid |
( |
) | ( |
) | ( |
) | ||||||
| Subscriptions received in advance |
||||||||||||
| Repurchase of common stock |
( |
) | ( |
) | — | |||||||
| Borrowings from mortgage notes and revolving credit facility |
— | |||||||||||
| Repayments of mortgage notes and revolving credit facility |
( |
) | ( |
) | — | |||||||
| (Repayments) borrowings under repurchase agreements, short term net |
( |
) | — | |||||||||
| Borrowings under repurchase agreements |
— | — | ||||||||||
| Settlement of repurchase agreements |
( |
) | — | — | ||||||||
| Payment of deferred financing costs |
( |
) | ( |
) | — | |||||||
| Contributions from non-controlling interests |
— | |||||||||||
| Repurchase of non-controlling interests |
( |
) | — | — | ||||||||
| Distributions to non-controlling interests |
( |
) | ( |
) | — | |||||||
| Distributions |
( |
) | ( |
) | — | |||||||
| |
|
|
|
|
|
|||||||
| Net cash provided by financing activities |
||||||||||||
| |
|
|
|
|
|
|||||||
| Net change in cash and cash equivalents and restricted cash |
||||||||||||
| Cash and cash equivalents and restricted cash, beginning of year |
||||||||||||
| |
|
|
|
|
|
|||||||
| Cash and cash equivalents and restricted cash, end of year |
$ | $ | $ | |||||||||
| |
|
|
|
|
|
|||||||
For the Year Ended December 31, |
||||||||||||
2020 |
2019 |
2018 |
||||||||||
| Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets: |
||||||||||||
| Cash and cash equivalents |
$ | $ | $ | |||||||||
| Restricted cash |
||||||||||||
| |
|
|
|
|
|
|||||||
| Total cash and cash equivalents and restricted cash |
$ | $ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Non-cash investing and financing activities: |
||||||||||||
| Assumption of mortgage notes in conjunction with acquisitions in real estate |
$ | — | $ | $ | — | |||||||
| |
|
|
|
|
|
|||||||
| Accrued stockholder servicing fee due to affiliate |
$ | $ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Accrued offering costs due to affiliates |
$ | — | $ | $ | ||||||||
| |
|
|
|
|
|
|||||||
| Right of use asset/liability |
$ | $ | — | $ | — | |||||||
| |
|
|
|
|
|
|||||||
| Redeemable non-controlling interest issued as settlement for performance participation allocation |
$ | $ | — | $ | — | |||||||
| |
|
|
|
|
|
|||||||
| Accrued distributions |
$ | $ | $ | — | ||||||||
| |
|
|
|
|
|
|||||||
| Distribution reinvestment |
$ | $ | $ | — | ||||||||
| |
|
|
|
|
|
|||||||
| Allocation to redeemable non-controlling interest |
$ | $ | — | $ | — | |||||||
| |
|
|
|
|
|
|||||||
1. |
Organization and Business Purpose |
2. |
Summary of Significant Accounting Policies |
Description |
Depreciable Life | |
Building |
||
Building and land improvements |
||
Furniture, fixtures and equipment |
||
Lease intangibles and leasehold improvements |
Class T Shares |
Class S Shares |
Class D Shares |
Class I Shares |
|||||||
| Selling commissions and dealer manager fees (% of transaction price) |
up to |
up to |
up to |
— | ||||||
| Stockholder servicing fee (% of NAV) |
— | |||||||||
3. |
Investments |
December 31, 2020 |
December 31, 2019 |
|||||||
| Building and building improvements |
$ | $ | ||||||
| Land and land improvements |
||||||||
| Furniture, fixtures and equipment |
||||||||
| Right of use asset—operating lease (1) |
— | |||||||
| |
|
|
|
|||||
| Total |
||||||||
| Accumulated depreciation and amortization |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Investments in real estate, net |
$ | $ | ||||||
| |
|
|
|
|||||
| (1) | Refer to Note 13 for additional details on the Company’s leases. |
| Investment |
Ownership Interest (1) |
Number of Properties |
Location |
Sector |
Acquisition Date |
Real Estate Acquisition (2) |
||||||||||||||
| Florida Multifamily Portfolio |
Jacksonville/Naples, FL | Multifamily | January | $ | ||||||||||||||||
| U.S. Select Service Portfolio |
FL, CO, TN, OH, AR | Hotel | January | |||||||||||||||||
| Savannah Multifamily |
Savannah, GA | Multifamily | January | |||||||||||||||||
| Phoenix Multifamily |
Mesa, AZ | Multifamily | January | |||||||||||||||||
| Florida Office Portfolio |
Jacksonville, FL | Office | May | |||||||||||||||||
| Concord Park Apartments |
Fort Meade, MD | Multifamily | July | |||||||||||||||||
| Columbus Mixed Use Portfolio |
Columbus, OH | Multifamily/Office | |
- October |
||||||||||||||||
| Cascades Apartments |
Charlotte, NC | Multifamily | October | |||||||||||||||||
| Thornton Apartments |
Alexandria, VA | Multifamily | October | |||||||||||||||||
| Exchange on Erwin |
Durham, NC | Multifamily/Medical Office |
November | |||||||||||||||||
| Midwest Industrial Portfolio |
IL, IN, OH, WI | Industrial | November | |||||||||||||||||
| The Griffin |
Scottsdale, AZ | Multifamily | December | |||||||||||||||||
| Avida Apartments |
Salt Lake City, UT | Multifamily | December | |||||||||||||||||
| Southeast Affordable Housing Portfolio |
Various (3) |
Multifamily | Various 2020 | |||||||||||||||||
| Nashville Office |
Nashville, TN | Office | February | |||||||||||||||||
| Barlow Building |
Chevy Chase, MD | Medical Office | March | |||||||||||||||||
| 60 State Street |
Boston, MA | Office | March | |||||||||||||||||
| Highlands Portfolio |
Columbus, OH | Multifamily | June | |||||||||||||||||
| The Baxter Decatur |
Atlanta, GA | Multifamily | August | |||||||||||||||||
| Airport Logistics Park |
Nashville, TN | Industrial | September | |||||||||||||||||
| Mid-Atlantic Affordable Housing Portfolio |
Various (4) |
Multifamily | October | |||||||||||||||||
| Marshfield Industrial Portfolio |
Baltimore, MD | Industrial | October | |||||||||||||||||
| Florida Affordable Housing Portfolio II |
Jacksonville, FL | Multifamily | October | |||||||||||||||||
| Acadia |
Ashburn, VA | Multifamily | December | |||||||||||||||||
| Kalina Way |
Salt Lake City, UT | Multifamily | December | |||||||||||||||||
| |
|
|
|
|||||||||||||||||
| $ | ||||||||||||||||||||
| |
|
|
|
|||||||||||||||||
| (1) | Certain of the investments made by the Company provide the seller or the other partner a profits interest based on certain internal rate of return hurdles being achieved. Such investments are consolidated by the Company and any profits interest due to the other partner is reported within non-controlling interests. |
| (2) | Purchase price is inclusive of acquisition-related costs. |
| (3) | The Southeast Affordable Housing Portfolio is primarily concentrated in Jacksonville, FL ( |
| (4) | The Mid-Atlantic Affordable Portfolio is primarily concentrated in Washington, D.C. ( |
60 State Street |
Southeast Affordable Housing Portfolio |
Mid-Atlantic Affordable Housing Portfolio |
Nashville Office |
Acadia |
All Other |
Total |
||||||||||||||||||||||
| Building and building improvements |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Land and land improvements |
||||||||||||||||||||||||||||
| Furniture, fixtures and equipment |
— | — | ||||||||||||||||||||||||||
| Below-market ground lease (1) |
— | — | — | — | — | |||||||||||||||||||||||
| In-place lease intangibles |
||||||||||||||||||||||||||||
| Above-market lease intangibles |
— | — | — | |||||||||||||||||||||||||
| Below-market lease intangibles |
( |
) | — | — | ( |
) | — | ( |
) | ( |
) | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total purchase price (2) |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Non-controlling interest |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net purchase price |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| (1) | The below-market ground lease value was recorded as a component of the Right of use asset – operating leases on the Company’s Consolidated Balance Sheet. Refer to Note 13 for additional details on the Company’s leases. |
| (2) | Purchase price does not include acquisition related costs of $ |
Midwest Industrial Portfolio |
Florida Office Portfolio |
Thornton Apartments |
U.S. Select Service Portfolio |
Columbus Mixed Use Portfolio |
All Other |
Total |
||||||||||||||||||||||
| Building and building improvements |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| Land and land improvements |
||||||||||||||||||||||||||||
| Furniture, fixtures and equipment |
— | — | ||||||||||||||||||||||||||
| In-place lease intangibles |
— | |||||||||||||||||||||||||||
| Above-market lease intangibles |
— | — | ||||||||||||||||||||||||||
| Below-market lease intangibles |
( |
) | ( |
) | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||
| Other intangibles |
— | — | ||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total purchase price (1) |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Assumed mortgage notes (2) |
— | — | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||
| Non-controlling interest |
( |
) | ( |
) | — | — | ( |
) | — | ( |
) | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net purchase price |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| (1) | Purchase price does not include acquisition related costs of $ |
| (2) | Includes deferred income reported as a component of Accounts payable, accrued expenses and other liabilities on the Company’s Consolidated Balance Sheets. See Note 2 for additional details on the Company’s deferred income. See Note 6 for additional details on the Company’s mortgage notes. |
| Year |
Below-market Ground Lease |
|||
| 2021 |
$ | |||
| 2022 |
||||
| 2023 |
||||
| 2024 |
||||
| 2025 |
||||
| Thereafter |
||||
| |
|
|||
| Total |
$ | |||
| |
|
|||
4. |
Intangibles |
December 31, 2020 |
December 31, 2019 |
|||||||
| Intangible assets: (1) |
||||||||
| In-place lease intangibles |
$ | $ | ||||||
| Above-market lease intangibles |
||||||||
| Other |
||||||||
| |
|
|
|
|||||
| Total intangible assets |
||||||||
| Accumulated amortization: |
||||||||
| In-place lease amortization |
( |
) | ( |
) | ||||
| Above-market lease intangibles |
( |
) | ( |
) | ||||
| Other |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Total accumulated amortization |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Intangible assets, net |
$ | $ | ||||||
| |
|
|
|
|||||
| Intangible liabilities: (2) |
||||||||
| Below-market lease intangibles |
$ | $ | ||||||
| Accumulated amortization |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Intangible liabilities, net |
$ | $ | ||||||
| |
|
|
|
|||||
(1) |
Included in Other assets on the Company’s Consolidated Balance Sheets. |
(2) |
Included in Accounts payable, accrued expenses and other liabilities on the Company’s Consolidated Balance Sheets. |
In-place Lease Intangibles |
Above-market Lease Intangibles |
Other |
Below-market Lease Intangibles |
|||||||||||||
| 2021 |
$ | $ | $ | $ | ( |
) | ||||||||||
| 2022 |
( |
) | ||||||||||||||
| 2023 |
( |
) | ||||||||||||||
| 2024 |
( |
) | ||||||||||||||
| 2025 |
( |
) | ||||||||||||||
| Thereafter |
( |
) | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| $ | $ | $ | $ | ( |
) | |||||||||||
| |
|
|
|
|
|
|
|
|||||||||
5. |
Investments in Real Estate-Related Securities |
December 31, 2020 |
||||||||||||||||||||
| Instrument |
Number of Positions |
Weighted Average Coupon (1) |
Weighted Average Maturity Date (2) |
Cost Basis |
Fair Value |
|||||||||||||||
| RMBS |
% | $ | $ | |||||||||||||||||
| CMBS |
% | |||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||
| $ | $ | |||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||
December 31, 2019 |
||||||||||||||||||||
| Instrument |
Number of Positions |
Weighted Average Coupon (1) |
Weighted Average Maturity Date (2) |
Cost Basis |
Fair Value |
|||||||||||||||
| RMBS |
% | $ | $ | |||||||||||||||||
| CLO |
% | |||||||||||||||||||
| CMBS |
% | |||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||
| $ | $ | |||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||
| (1) | As of December 31, 2020, the Company’s RMBS investments had floating rate coupons ranging from |
| (2) | Weighted average maturity date is based on the fully extended maturity date of the underlying collateral. |
6. |
Mortgage Notes and Revolving Credit Facility |
Weighted Average Interest Rate (1) |
Weighted Average Maturity Date (2) |
Maximum Facility Size |
Principal Balance Outstanding (3) |
|||||||||||||||||
| Indebtedness |
December 31, 2020 |
December 31, 2019 |
||||||||||||||||||
| Fixed rate loans |
||||||||||||||||||||
| Fixed rate mortgages |
% | N/A | $ | $ | ||||||||||||||||
| |
|
|
|
|||||||||||||||||
| Total fixed rate loans |
||||||||||||||||||||
| |
|
|
|
|||||||||||||||||
| Variable rate loans |
||||||||||||||||||||
| Floating rate mortgages |
L + |
% | N/A | |||||||||||||||||
| Variable rate revolving credit facility (4) |
L + |
% | $ | |||||||||||||||||
| |
|
|
|
|||||||||||||||||
| Total variable rate loans |
||||||||||||||||||||
| |
|
|
|
|||||||||||||||||
| Total loans secured by the Company’s properties |
||||||||||||||||||||
| Deferred financing costs, net |
( |
) | ( |
) | ||||||||||||||||
| Discount on assumed debt, net |
||||||||||||||||||||
| |
|
|
|
|||||||||||||||||
| Mortgage notes and revolving credit facility, net |
$ | $ | ||||||||||||||||||
| |
|
|
|
|||||||||||||||||
| (1) | The term “L” refers to the one-month LIBOR. As of December 31, 2020, one-month LIBOR was equal to |
| (2) | For loans where the Company, at its own discretion, has extension options, the maximum maturity date has been assumed. |
| (3) | The majority of the Company’s mortgages contain yield or spread maintenance provisions. |
| (4) | The Company’s revolving credit facility can be drawn upon to fund the acquisition of future real estate investments. |
| Year |
Amount |
|||
| 2021 |
$ | |||
| 2022 |
||||
| 2023 |
||||
| 2024 |
||||
| 2025 |
||||
| Thereafter |
||||
| |
|
|||
| Total |
$ | |||
| |
|
|||
7. |
Repurchase Agreements |
Weighted Average Maturity Date |
Weighted Average Coupon |
December 31, 2020 |
||||||||||||||
Security Interest |
Collateral Assets (1) |
Outstanding Balance |
||||||||||||||
RMBS |
% | $ | $ | |||||||||||||
CMBS |
% | |||||||||||||||
| $ | $ | |||||||||||||||
Weighted Average Coupon |
December 31, 2019 |
|||||||||||
Security Interest |
Collateral Assets (1) |
Outstanding Balance |
||||||||||
RMBS |
% | $ | $ | |||||||||
CLO |
% | |||||||||||
| $ | $ | |||||||||||
(1) |
Represents the fair value of the Company’s investments in real estate-related securities. |
8. |
Unsecured Revolving Credit Facility |
9. |
Other Assets and Other Liabilities |
December 31, 2020 |
December 31, 2019 |
|||||||
Intangible assets, net |
$ | $ | ||||||
Receivables |
||||||||
Prepaid expenses |
||||||||
Derivative instruments |
||||||||
Deferred financing costs, net |
||||||||
Interest receivable |
||||||||
Acquisition deposits |
||||||||
Other |
||||||||
Total |
$ | $ | ||||||
December 31, 2020 |
December 31, 2019 |
|||||||
Intangible liabilities, net |
$ | $ | ||||||
Accounts payable and accrued expenses |
||||||||
Real estate taxes payable |
||||||||
Deferred income |
||||||||
Tenant security deposits |
||||||||
Distributions payable |
||||||||
Accrued interest expense |
||||||||
Right of use liability— |
||||||||
Derivative instruments |
||||||||
Other |
||||||||
Total |
$ | $ | ||||||
10. |
Equity and Redeemable Non-controlling Interest |
Classification |
Number of Shares |
Par Value |
||||||
Preferred Stock |
$ | |||||||
Class T Shares |
$ | |||||||
Class S Shares |
$ | |||||||
Class D Shares |
$ | |||||||
Class I Shares |
$ | |||||||
Total |
||||||||
Class T |
Class S |
Class D |
Class I |
Total |
||||||||||||||||
| January 1, 2018 |
||||||||||||||||||||
| Common stock shares issued |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| December 31, 2018 |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Common stock shares issued |
||||||||||||||||||||
| Distribution reinvestment plan shares issued |
||||||||||||||||||||
| Common stock shares repurchased |
— | ( |
) | — | ( |
) | ( |
) | ||||||||||||
| Independent directors’ restricted stock grant (1) |
— | — | — | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| December 31, 2019 |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Common stock shares issued |
||||||||||||||||||||
| Distribution reinvestment plan shares issued |
||||||||||||||||||||
| Common stock shares repurchased |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
| Independent directors’ restricted stock grant (1) |
— | — | — | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| December 31, 2020 |
||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | The independent directors’ restricted stock grant represents an aggregate $ |
Year Ended December 31, 2020 |
||||||||||||||||
Class T |
Class S |
Class D |
Class I |
|||||||||||||
| Aggregate gross distributions declared per share of common stock |
$ | $ | $ | $ | ||||||||||||
| Stockholder servicing fee per share of common stock |
( |
) | ( |
) | ( |
) | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net distributions declared per share of common stock |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
Year Ended December 31, 2019 |
||||||||||||||||
Class T |
Class S |
Class D |
Class I |
|||||||||||||
| Aggregate gross distributions declared per share of common stock |
$ | $ | $ | $ | ||||||||||||
| Stockholder servicing fee per share of common stock |
( |
) | ( |
) | ( |
) | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net distributions declared per share of common stock |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| December 31, 2019 |
$ | |||
| Settlement of 2019 performance participation allocation |
||||
| GAAP income (loss) allocation |
( |
) | ||
| Distributions |
( |
) | ||
| Fair value allocation |
||||
| |
|
|||
| December 31, 2020 |
$ | |||
| |
|
11. |
Related Party Transactions |
December 31, 2020 |
December 31, 2019 |
|||||||
| Accrued stockholder servicing fee |
$ | $ | ||||||
| Performance participation allocation |
||||||||
| Advanced organization and offering costs |
||||||||
| Accrued management fee |
||||||||
| Accrued affiliate service provider expenses |
— | |||||||
| Advanced operating expenses |
||||||||
| |
|
|
|
|||||
| Total |
$ | $ | ||||||
| |
|
|
|
|||||
12. |
Commitments and Contingencies |
13. |
Leases |
| Year |
Operating Leases |
|||
| 2021 |
$ | |||
| 2022 |
||||
| 2023 |
||||
| 2024 |
||||
| 2025 |
||||
| Thereafter |
||||
| |
|
|||
| Total undiscounted future lease payments |
||||
| Difference between undiscounted cash flows and discounted cash flows |
||||
| |
|
|||
| Total lease liability |
$ | |||
| |
|
|||
For the Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
| Fixed lease payments |
$ | $ | ||||||
| Variable lease payments |
||||||||
| |
|
|
|
|||||
| Rental revenue |
$ | $ | ||||||
| |
|
|
|
|||||
| Year |
Future Minimum Rents |
|||
| 2021 |
$ | |||
| 2022 |
||||
| 2023 |
||||
| 2024 |
||||
| 2025 |
||||
| Thereafter |
||||
| |
|
|||
| Total |
$ | |||
| |
|
|||
14. |
Segment Reporting |
December 31, 2020 |
December 31, 2019 |
|||||||
| Multifamily |
$ | $ | ||||||
| Hotel |
||||||||
| Industrial |
||||||||
| Office |
||||||||
| Medical office |
||||||||
| Real estate-related securities |
||||||||
| Other (Corporate) |
||||||||
| |
|
|
|
|||||
| Total Assets |
$ | $ | ||||||
| |
|
|
|
|||||
Multifamily |
Hotel |
Industrial |
Office |
Medical Office |
Real Estate- Related Securities |
Total |
||||||||||||||||||||||
| Revenues: |
||||||||||||||||||||||||||||
| Rental revenue |
$ | $ | — | $ | $ | $ | $ | — | $ | |||||||||||||||||||
| Hotel revenue |
— | — | — | — | — | |||||||||||||||||||||||
| Other revenue |
— | — | ||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total revenues |
— | |||||||||||||||||||||||||||
| Expenses: |
||||||||||||||||||||||||||||
| Rental property operating |
— | — | ||||||||||||||||||||||||||
| Hotel operating |
— | — | — | — | — | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total segment expenses |
— | |||||||||||||||||||||||||||
| Income from real estate-related securities, net |
— | — | — | — | — | |||||||||||||||||||||||
| Loss from unconsolidated real estate ventures |
— | ( |
) | — | — | — | — | ( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Segment net operating income |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Depreciation and amortization |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | ||||||||
| General and administrative |
( |
) | ||||||||||||||||||||||||||
| Management fees |
( |
) | ||||||||||||||||||||||||||
| Performance participation allocation |
( |
) | ||||||||||||||||||||||||||
| Interest expense |
( |
) | ||||||||||||||||||||||||||
| Other expense, net |
( |
) | ||||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
| Net loss |
$ | ( |
) | |||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
| Net loss attributable to non- controlling interests in consolidated joint ventures |
||||||||||||||||||||||||||||
| Net loss attributable to non- controlling interests in Operating Partnership |
||||||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
| Net loss attributable to stockholders |
$ | ( |
) | |||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
Multifamily |
Hotel |
Industrial |
Office |
Medical Office |
Real Estate- Related Securities |
Total |
||||||||||||||||||||||
| Revenues: |
||||||||||||||||||||||||||||
| Rental revenue |
$ | $ | — | $ | $ | $ | $ | — | $ | |||||||||||||||||||
| Hotel revenue |
— | — | — | — | — | |||||||||||||||||||||||
| Other revenue |
— | — | — | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total revenues |
— | |||||||||||||||||||||||||||
| Expenses: |
||||||||||||||||||||||||||||
| Rental property operating |
— | — | ||||||||||||||||||||||||||
| Hotel operating |
— | — | — | — | — | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total segment expenses |
— | |||||||||||||||||||||||||||
| Income from real estate-related securities, net |
— | — | — | — | — | |||||||||||||||||||||||
| Earnings from unconsolidated real estate ventures |
— | — | — | — | — | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Segment net operating income |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Depreciation and amortization |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | ||||||||
| General and administrative |
( |
) | ||||||||||||||||||||||||||
| Management fees |
( |
) | ||||||||||||||||||||||||||
| Performance participation allocation |
( |
) | ||||||||||||||||||||||||||
| Interest expense |
( |
) | ||||||||||||||||||||||||||
| Other income, net |
||||||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
| Net loss |
$ | ( |
) | |||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
| Net loss attributable to non- controlling interests in consolidated joint ventures |
||||||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
| Net loss attributable to stockholders |
$ | ( |
) | |||||||||||||||||||||||||
| |
|
|||||||||||||||||||||||||||
15. |
Quarterly Financial Information (Unaudited) |
| 2020 |
March 31 |
June 30 |
September 30 |
December 31 |
||||||||||||
| Total revenues |
$ | $ | $ | $ | ||||||||||||
| Net loss |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
| Net loss attributable to stockholders |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
| Net loss per share, basic and diluted |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
| 2019 |
March 31 |
June 30 |
September 30 |
December 31 |
||||||||||||
| Total revenues |
$ | $ | $ | $ | ||||||||||||
| Net loss |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
| Net loss attributable to stockholders |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
| Net loss per share, basic and diluted |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
| 2018 |
March 31 |
June 30 |
September 30 |
December 31 |
||||||||||||
| Total revenues |
$ | $ | $ | $ | ||||||||||||
| Net loss |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
| Net loss per share, basic and diluted |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
16. |
Subsequent Events |
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
| ☐ | SHARE CLASS T |
| ☐ | SHARE CLASS S |
| ☐ | SHARE CLASS D |
| ☐ | SHARE CLASS I fee-based wrap accounts and other eligible investors, per the prospectus) |
NON-QUALIFIED ACCOUNT SINGLE OWNER |
MINOR ACCOUNT |
OTHER ACCOUNT | ||
| ☐ Individual ☐ Individual with Transfer on Death 1 MULTIPLE OWNERS ☐ Joint Tenants with Right of Survivorship ☐ Joint Tenants with Transfer on Death 1 ☐ Community Property ☐ Tenants in Common TRUST ☐ Taxable Trust |
☐ UTMA or UGMA State of Date of Birth QUALIFIED PLAN ACCOUNT 2 ☐ Traditional IRA ☐ ROTH IRA ☐ SEP/IRA ☐ Rollover IRA |
☐ C Corporation ☐ Pension Plan ☐ S Corporation ☐ Profit Sharing Plan ☐ Non-Profit Organization☐ LLC ☐ Partnership ☐ Other |
| 1 | Requires Transfer on Death Form, which can be found on www.starwoodnav.reit |
| 2 | Requires a Custodian |
| |
|
| ||
| First Name | (MI) | Last Name | ||
| |
|
| ||
| Social Security Number/Tax ID | Date of Birth (MM/DD/YYYY) | Daytime Phone Number | ||
| |
|
|
| |||||
| Residential Street Address | City | State | Zip Code | |||||
If Non-U.S. Citizen, Specify Country of Citizenship and Select One below (required) |
||||||||
| ☐ Resident Alien ☐ Non-Resident Alien (Attach current and complete Form W-8BEN) |
| |||||||
| Country of Citizenship | ||||||||
| 1 | If you are affiliated with Starwood Capital Group, please select one: ☐ Employee ☐ Officer or Director ☐ Affiliate |
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 1 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
B. CO-INVESTOR NAME (Co-Investor/Co-Trustee/Co-Authorized | ||||||||
| |
|
| ||||||
| First Name | (MI) | Last Name | ||||||
| |
|
| ||||||
| Social Security Number/Tax ID | Date of Birth (MM/DD/YYYY) | Daytime Phone Number | ||||||
| |
|
|
| |||||||
| Residential Street Address | City | State | Zip Code | |||||||
| If Non-U.S. Citizen, select one below and Specify Country of Citizenship (required) | ||||||||||
| ☐ Resident Alien ☐ Non-Resident Alien (Attach current and complete Form W-8BEN) |
||||||||||
| Country of Citizenship | ||||||||||
C. TRUST/CORP/PARTNERSHIP/OTHER (if applicable): | ||||||||||||
| SSN/Tax ID |
Date of Formation | |||||||||||
| (MM/DD/YYYY) | ||||||||||||
| Mailing Address |
||||||||||||
| (You must include a permanent U.S. street address even if your mailing address is a P.O. Box) | (City/State) | (ZIP) | ||||||||||
| U.S. Street Address |
||||||||||||
| (Leave blank if your U.S. street address and mailing address are the same) | (City/State) | (ZIP) | ||||||||||
Trustee(s)/authorized person(s) | ||||||||||
Trustee(s)/authorized person(s) SSN |
Date of Birth |
|||||||||
| (MM/DD/YYYY) | ||||||||||
Trustee(s)/authorized person(s) U.S. Street Address |
||||||||||
| (Street) | (City/State) | (ZIP) | ||||||||
Phone# | ||||||||||
Backup withholding exempt payee code (if any) 1 | ||||||||||
Exemption from FATCA reporting code (if any) 2 | ||||||||||
D. CUSTODIAL ARRANGEMENT (if applicable): |
| |||||||||||
Name of Custodian |
Custodian Phone # |
| ||||||||||
| Mailing Address |
||||||||||||
| (Street) | (City/State) | (ZIP) | ||||||||||
Custodian Tax ID # |
| |||||||||||
| (to be completed by custodian above) | ||||||||||||
Custodian Account # |
Custodian Authorization: |
|
||||||||
| (to be completed by custodian above) | ||||||||||
E. ALTERNATIVE MAILING ADDRESS (Complete only if you wish to have mail sent to a different address, other than what you provided above) | ||||||||||
| Mailing Address | City | State | Zip Code | |||||||
| 1 | See Exempt payee code W-9. |
| 2 | See Exemption from FATCA reporting code W-9. |
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 2 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
| Step 1: |
If you are an ALABAMA, ARKANSAS, IDAHO, KANSAS, KENTUCKY, MAINE, MARYLAND, MASSACHUSETTS, NEBRASKA, NORTH CAROLINA, NEW JERSEY, OHIO, OREGON, VERMONT OR WASHINGTON want to enroll in our Distribution Reinvestment Plan, initial here | |
| Step 2: |
1) Non-Custodial investors:2) Custodial Investors: complete Section 4. B) | |
| ☐ Option |
1. - Send my cash distributions electronically via direct deposit |
| Check one: | ||||||||
| |
|
|
|
| ||||
| Financial Institution Name | Mailing Address | City | State | Zip | ||||
| |
| |||||||
| Account Number | ABA Routing Number | |||||||
| | ||||||||
| Account Name | ||||||||
| ☐ Option |
2. - Send my cash distributions via check to my mailing address |
| ☐ Option |
3. - Send my cash distributions via check to a third party financial institution |
| |
|
|
|
| ||||
| Financial Institution Name | Mailing Address | City | State | Zip | ||||
| |
| |||||||
| Account Name | Account Number | |||||||
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 3 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
| Please Note: ALL 7 Items in This Section Must be Read and Initialed |
Primary Investor Initials |
Co-Investor Initials |
||||||
| I have received a copy of the Final Prospectus. | ||||||||
| I/We have (i) a minimum net worth (not including home, home furnishings and personal automobiles) of at least$250,000, or (ii) a minimum net worth (as previously described) of at least $70,000 and a minimum annual gross income of at least $70,000. | ||||||||
| In addition to the general suitability requirements described above, I/we meet the higher suitability requirements, if any, imposed by my state of primary residence as set forth in the Prospectus under “SUITABILITY STANDARDS.” | ||||||||
| I acknowledge that there is no public market for the Shares and, thus, my investment in Shares is not liquid. | ||||||||
| I am purchasing the Shares for my own account | ||||||||
| I understand that the transaction price per share at which my investment will be executed will be made available at www.starwoodnav.reit and in a prospectus supplement filed with the SEC, available at www.sec.gov. | ||||||||
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 4 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
| Please Note: ALL 7 Items in This Section Must be Read and Initialed |
Primary Investor Initials |
Co-Investor Initials |
||||||
| I acknowledge that, based on my state of residence, I will be automatically enrolled in the distribution reinvestment plan unless I am a resident of Alabama, Arkansas, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, North Carolina, New Jersey, Ohio, Oregon, Vermont or Washington, |
||||||||
| Please Note: Only initial applicable items in this section |
Primary Investor Initials |
Co-Investor Initials |
||||||
| I f I am an Alabama resident |
||||||||
| I f I am an Idaho resident, |
||||||||
| If I am an Iowa resident, |
||||||||
| I f I am Kansas resident, |
||||||||
| If I am a Kentucky resident |
||||||||
| If I am a Maine resident, |
||||||||
| If I am a Massachusetts resident |
||||||||
| If I am a Missouri resident |
||||||||
| If I am a Nebraska resident |
||||||||
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 5 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
| Please Note: Only initial applicable items in this section |
Primary Investor Initials |
Co-Investor Initials |
||||||
| If I am a New Jersey resident, |
||||||||
| If I am a New Mexico resident |
||||||||
| If I am a North Dakota resident |
||||||||
If I am an Ohio resident |
||||||||
| If I am an Oregon resident |
||||||||
If I am a Pennsylvania resident |
||||||||
| If I am a Puerto Rico resident, |
||||||||
If I am a Tennessee resident |
||||||||
| If I am a Vermont resident |
||||||||
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 6 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
| (1) | The number shown on this Subscription Agreement is my correct taxpayer identification number (or I am waiting for a number to be issued to me); and |
| (2) | I am not subject to backup withholding because: (a) I am exempt from backup withholding, or (b) I have not been notified by the Internal Revenue Service (IRS) that I am subject to backup withholding as a result of a failure to report all interest or dividends, or (c) the IRS has notified me that I am no longer subject to backup withholding; and |
| (3) | I am a U.S. citizen or other U.S. person (including a resident alien) (defined in IRS Form W-9); and |
| (4) | The FATCA code(s) entered on this form (if any) indicating that I am exempt from FATCA reporting is correct. |
X |
X |
|||||||||
Signature of Investor |
Date |
Signature of Co-Investor or Custodian (If applicable) |
Date |
8. |
BROKER-DEALER, FINANCIAL ADVISOR INFORMATION |
| (Required Information. All fields must be completed) |
| Broker-Dealer |
Financial Advisor Name | |||||||||
| | ||||||||||
| Advisor Mailing Address | ||||||||||
| City |
State |
Zip Code | ||||||||
| Financial Advisor BD Number |
Branch Number |
Telephone Number | ||||||||
| E-mail Address |
Fax Number | |||||||||
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 7 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
X |
X |
|||||||||
Financial Advisor Signature |
Date |
Branch Manager Signature (If required by Broker-Dealer) |
Date |
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 8 OF 8 |
|
![]() |
SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
By Wire Transfer |
By Standard Mail |
Overnight Mail | ||
| Starwood Real Estate Income Trust, Inc. ABA Routing # 101000695 Starwood Account # 9872292278 Include in memo field: FBO (Investor’s Name) |
Starwood c/o DST Systems, Inc. as Processing Agent PO BOX 219426 Kansas City, MO 64121-9426 |
Starwood c/o DST Systems, Inc. as Processing Agent 430 W 7th Street, STE 219426 Kansas City, MO 64105-1407 | ||
| SUBSCRIPTION AGREEMENT FOR SHARES OF STARWOOD REAL ESTATE INCOME TRUST, INC. |
|
PAGE 9 OF 8 |
|
| FACTS |
WHAT DOES STARWOOD REAL ESTATE INCOME TRUST, INC. DO WITH YOUR PERSONAL INFORMATION? | |||||
Why? |
Financial companies choose how they share your personal information. Federal law gives consumers the right to limit some but not all sharing. Federal law also requires us to tell you how we collect, share, and protect your personal information. Please read this notice carefully to understand what we do. | |||||
What? |
The types of personal information we collect and share depend on the product or service you have with us. This information can include: ∎ Social Security number and income ∎ Assets and investment experience ∎ Risk tolerance and transaction history | |||||
How? |
All financial companies need to share customers’ personal information to run their everyday business. In the section below, we list the reasons financial companies can share their customers’ personal information; the reasons Starwood Real Estate Income Trust, Inc. chooses to share; and whether you can limit this sharing. | |||||
Reasons we can share your personal information |
Does Starwood Real Estate Income Trust, Inc. share? |
Can you limit this sharing? | ||||
For our everyday business purposes |
Yes | No | ||||
For our marketing purposes— |
Yes | No | ||||
For joint marketing with other financial companies |
No | We don’t share | ||||
| For our affiliates’ everyday business purposes— information about your transactions and experiences |
No | We don’t share | ||||
| For our affiliates’ everyday business purposes— information about your creditworthiness |
No | We don’t share | ||||
For our affiliates to market to you |
No | We don’t share | ||||
Four nonaffiliated to market to you |
No | We don’t share | ||||
Questions? |
Email us at [email protected] | |||||
Who we are | ||||||
| Who is providing this notice? |
Starwood Real Estate Income Trust, Inc. | |||||
What we do | ||||||
How does Starwood Real Estate Income Trust, Inc. protect my personal information? |
To protect your personal information from unauthorized access and use, we use security measures that comply with federal law. These measures include computer safeguards and secured files and buildings. | |||||
How does Starwood Real Estate Income Trust, Inc. collect my personal information? |
We collect your personal information, for example, when you: ∎ open an account or give us your income information ∎ provide employment information or give us your contact information ∎ tell us about your investment or retirement portfolio We also collect your personal information from others, such as credit bureaus, affiliates, or other companies. | |||||
| Why can’t I limit all sharing? |
Federal law gives you the right to limit only: ∎ sharing for affiliates’ everyday business purposes—information about your creditworthiness ∎ affiliates from using your information to market to you ∎ sharing for nonaffiliates to market to you State laws and individual companies may give you additional rights to limit sharing. See below for more on your rights under state law. | |||||
| What happens when I limit sharing for an account I hold jointly with someone else? |
Your choices will apply to everyone on your account— unless you tell us otherwise. | |||||
Definitions | ||||||
Affiliates |
Companies related by common ownership or control. They can be financial and nonfinancial companies. ∎ Our affiliates include companies with a Starwood name. | |||||
Nonaffiliates |
Companies not related by common ownership or control. They can be financial and nonfinancial companies. ∎ Starwood Real Estate Income Trust, Inc. does not share with nonaffiliates so they can market to you. | |||||
Joint marketing |
A formal agreement between nonaffiliated financial companies that together market financial products or services to you. ∎ Our joint marketing partners may include financial services companies. | |||||
Other important information | ||
| California Residents— Vermont Residents— | ||

| SEC registration fee |
$ | 1,483,200 | ||
| FINRA filing fee |
$ | 225,500 | ||
| Legal |
$ | 4,000,000 | ||
| Printing and mailing |
$ | 3,200,000 | ||
| Accounting and tax |
$ | 1,600,000 | ||
| Blue sky |
$ | 1,000,000 | ||
| Advertising and sales literature |
$ | 4,800,000 | ||
| Due diligence |
$ | 3,000,000 | ||
| Transfer agent fees and expenses |
$ | 3,200,000 | ||
| Promotional items |
$ | 1,600,000 | ||
| Technology expenses |
$ | 1,600,000 | ||
| Issuer costs related to training and education meetings and retail conferences |
$ | 790,400 | ||
| Legal fees—Dealer Manager portion |
$ | 100,000 | ||
| |
|
|||
| Total |
$ | 26,599,100 | ||
| |
|
| Date of Unregistered Sale |
Number of Shares Issued |
Consideration |
||||||
| May 17, 2019 |
15,249 | $ | 311,945 | |||||
| June 17, 2019 |
16,872 | $ | 348,441 | |||||
| July 17, 2019 |
20,006 | $ | 419,308 | |||||
| August 16, 2019 |
23,092 | $ | 482,862 | |||||
| September 17, 2019 |
26,466 | $ | 555,354 | |||||
| October 17, 2019 |
31,863 | $ | 674,893 | |||||
| November 19, 2019 |
35,371 | $ | 748,143 | |||||
| December 17, 2019 |
41,908 | $ | 891,714 | |||||
| January 22, 2020 |
48,049 | $ | 1,036,555 | |||||
| February 18, 2020 |
53,764 | $ | 1,161,376 | |||||
| March 24, 2020 |
61,054 | $ | 1,323,365 | |||||
| April 21, 2020 |
68,906 | $ | 1,460,827 | |||||
| May 18, 2020 |
71,116 | $ | 1,508,763 | |||||
| June 17, 2020 |
72,090 | $ | 1,530,270 | |||||
| July 17, 2020 |
73,166 | $ | 1,557,734 | |||||
| August 17, 2020 |
75,545 | $ | 1,608,956 | |||||
| September 16, 2020 |
78,556 | $ | 1,673,676 | |||||
| October 16, 2020 |
81,344 | $ | 1,735,448 | |||||
| November 16, 2020 |
85,994 | $ | 1,833,689 | |||||
| December 17, 2020 |
90,220 | $ | 1,925,971 | |||||
| January 20, 2021 |
97,097 | $ | 2,103,201 | |||||
| February 17, 2021 |
102,577 | $ | 2,223,404 | |||||
| March 16, 2021 |
111,445 | $ | 2,421,268 | |||||
| April 19, 2021 |
126,892 | $ | 2,775,756 | |||||
| May 18, 2021 |
144,743 | $ | 3,180,478 | |||||
| June 17, 2021 |
168,322 | $ | 3,761,695 | |||||
| July 16, 2021 |
193,139 | $ | 4,348,384 | |||||
| August 17, 2021 |
219,489 | $ | 5,010,730 | |||||
| September 16, 2021 |
246,739 | $ | 5,859,784 | |||||
| October 19, 2021 |
277,913 | $ | 6,782,193 | |||||
| November 16, 2021 |
307,095 | $ | 7,624,335 | |||||
| December 16, 2021 |
334,478 | $ | 8,580,989 | |||||
| • | an act or omission of the director or officer was material to the cause of action adjudicated in the proceeding, and was committed in bad faith or was the result of active and deliberate dishonesty; |
| • | the director or officer actually received an improper personal benefit in money, property or services; or |
| • | with respect to any criminal proceeding, the director or officer had reasonable cause to believe his or her act or omission was unlawful. |
| • | the indemnitee determined, in good faith, that the course of conduct which caused the loss or liability was in our best interest; |
| • | the indemnitee was acting on our behalf or performing services for us; |
| • | in the case of affiliated directors, the Advisor or any of our or the Advisor’s affiliates, the liability or loss was not the result of negligence or misconduct; and |
| • | in the case of our independent directors, the liability or loss was not the result of gross negligence or willful misconduct. |
| • | there has been a successful adjudication on the merits of each count involving alleged securities law violations as to the party seeking indemnification; |
| • | such claims have been dismissed with prejudice on the merits by a court of competent jurisdiction as to such party; or |
| • | a court of competent jurisdiction approves a settlement of the claims against such party and finds that indemnification of the settlement and the related costs should be made, and the court considering the request for indemnification has been advised of the position of the SEC and of the published position of any state securities regulatory authority in which our securities were offered or sold as to indemnification for violations of securities laws. |
| • | the proceeding relates to acts or omissions with respect to the performance of duties or services on our behalf; |
| • | the indemnitee provides us with written affirmation of his or her good faith belief that he or she has met the standard of conduct necessary for indemnification; |
| • | the legal proceeding was initiated by a third party who is not a stockholder or, if by a stockholder acting in his or her capacity as such, a court of competent jurisdiction approves such advancement; and |
| • | the indemnitee provides us with a written agreement to repay the amount paid or reimbursed, together with the applicable legal rate of interest thereon, if it is ultimately determined that he or she did not comply with the requisite standard of conduct and is not entitled to indemnification. |
| 1. | Financial Statements. |
| 2. | Exhibits. |
| (i) | The undersigned registrant hereby undertakes: |
| (A) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
| (1) | To include any prospectus required by section 10(a)(3) of the Securities Act. |
| (2) | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement. |
| (3) | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement. |
| (B) | That, for purposes of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
| (C) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
| (D) | That, for purposes of determining liability under the Securities Act to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of the registration statement relating to the offering, other than a registration statement relying on Rule 430B or other than a prospectus filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use. |
| (E) | That, for purposes of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities, in a primary offering of securities pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
| (1) | any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
| (2) | any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
| (3) | the portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
| (4) | any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
| (F) | To send to each stockholder, at least on an annual basis, a detailed statement of any transactions with the Advisor or its affiliates, and of fees, commissions, compensation and other benefits paid or accrued to the advisor or its affiliates for the fiscal year completed, showing the amount paid or accrued to each recipient and the services performed. |
| (ii) | The registrant undertakes to provide to the stockholders the financial statements required by Form 10-K for the first full fiscal year of operations of the registrant. |
| (iii) | The registrant undertakes to file a sticker supplement pursuant to Rule 424(c) under the Securities Act during the distribution period describing each significant property not identified in the prospectus at such time as there arises a reasonable probability that such property will be acquired and to consolidate all such stickers into a post-effective amendment filed at least once every three months, with the information contained in such amendment provided simultaneously to the existing stockholders. Each sticker supplement should disclose all compensation and fees received by the advisor and its affiliates in connection with any such acquisition. The post-effective amendment shall include or incorporate by reference audited financial statements meeting the requirements of Rule 3-14 of Regulation S-X that have been filed or should have been filed on Form 8-K for all significant properties acquired during the distribution period. |
| (iv) | The registrant undertakes to file, after the end of the distribution period, a current report on Form 8-K containing the financial statements and any additional information required by Rule 3-14 of Regulation S-X, for each significant property acquired and to provide the information contained in such report to the stockholders at least once each quarter after the distribution period of the offering has ended. |
| (v) | Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions and otherwise, the registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. |
| Exhibit Number |
Description | |
| 21.1* | Subsidiaries of the Registrant | |
| 23.1* | Consent of Deloitte & Touche LLP | |
| 23.2* | Consent of Altus Group U.S. Inc. | |
| 23.3 | Consent of Venable LLP (contained in its opinion filed as Exhibit 5.1) | |
| 23.4 | Consent of Alston & Bird LLP (contained in its opinion filed as Exhibit 8.1) | |
| 24.1 | Power of Attorney (included on Signature Page) | |
| 99.1 | Policy with Respect to Repurchase of Advisor Class I Shares (filed as Exhibit 99.1 to Pre-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S-11 filed on May 20, 2021 and incorporated herein by reference) | |
| 101 | Inline XBRL Data File | |
| 101.INS* | XBRL Instance Document | |
| 101.SCH* | XBRL Taxonomy Extension Schema Document | |
| 101.CAL* | XBRL Taxonomy Extension Calculation Linkbase Document | |
| 101.DEF* | XBRL Taxonomy Extension Definition Linkbase Document | |
| 101.LAB* | XBRL Taxonomy Extension Label Linkbase Document | |
| 101.PRE* | XBRL Taxonomy Extension Presentation Linkbase Document | |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | |
| 107* | Filing Fee Tables | |
| * | Filed herewith. |
Starwood Real Estate Income Trust, Inc. | ||
| By: | /s/ John P. McCarthy, Jr. | |
| John P. McCarthy, Jr. | ||
| Chief Executive Officer | ||
| Signature |
Title | |
| /s/ John P. McCarthy, Jr. John P. McCarthy, Jr. |
Chief Executive Officer and Director (principal executive officer) | |
| /s/ Chris Lowthert Chris Lowthert |
Chief Financial Officer and Treasurer (principal financial officer and principal accounting officer) | |
| /s/ Barry S. Sternlicht Barry S. Sternlicht |
Chairman of the Board | |
| /s/ Mark Deason Mark Deason |
Director | |
| /s/ Christopher D. Graham Christopher D. Graham |
Director | |
| /s/ Austin Nowlin Austin Nowlin |
Director | |
| Signature |
Title | |
| /s/ Richard D. Bronson Richard D. Bronson |
Independent Director | |
| /s/ David B. Henry David B. Henry |
Independent Director | |
| /s/ Robin Josephs Robin Josephs |
Independent Director | |
| /s/ Peggy Lamb Peggy Lamb |
Independent Director | |
| /s/ Dale Anne Reiss Dale Anne Reiss |
Independent Director | |
| /s/ James E. Walker James E. Walker |
Independent Director | |