false --12-31 Q2 0001807046 Unlimited Unlimited Unlimited 0001807046 2024-01-01 2024-06-30 0001807046 us-gaap:CommonClassAMember 2024-08-09 0001807046 us-gaap:CommonClassBMember 2024-08-09 0001807046 OZ:CommonClassMMember 2024-08-09 0001807046 2024-06-30 0001807046 2023-12-31 0001807046 us-gaap:RelatedPartyMember 2024-06-30 0001807046 us-gaap:RelatedPartyMember 2023-12-31 0001807046 OZ:ClassAUnitsMember 2024-06-30 0001807046 OZ:ClassAUnitsMember 2023-12-31 0001807046 OZ:ClassBUnitsMember 2024-06-30 0001807046 OZ:ClassBUnitsMember 2023-12-31 0001807046 OZ:ClassMUnitsMember 2024-06-30 0001807046 OZ:ClassMUnitsMember 2023-12-31 0001807046 us-gaap:CommonClassAMember 2024-01-01 2024-06-30 0001807046 us-gaap:CommonClassAMember 2023-01-01 2023-12-31 0001807046 us-gaap:CommonClassAMember 2024-06-30 0001807046 us-gaap:CommonClassAMember 2023-12-31 0001807046 us-gaap:CommonClassBMember 2024-06-30 0001807046 us-gaap:CommonClassBMember 2023-12-31 0001807046 2024-04-01 2024-06-30 0001807046 2023-04-01 2023-06-30 0001807046 2023-01-01 2023-06-30 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-12-31 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-12-31 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2023-12-31 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2023-12-31 0001807046 us-gaap:NoncontrollingInterestMember 2023-12-31 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2024-01-01 2024-03-31 0001807046 us-gaap:NoncontrollingInterestMember 2024-01-01 2024-03-31 0001807046 2024-01-01 2024-03-31 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-03-31 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-03-31 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2024-03-31 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2024-03-31 0001807046 us-gaap:NoncontrollingInterestMember 2024-03-31 0001807046 2024-03-31 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2024-04-01 2024-06-30 0001807046 us-gaap:NoncontrollingInterestMember 2024-04-01 2024-06-30 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-06-30 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-06-30 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2024-06-30 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2024-06-30 0001807046 us-gaap:NoncontrollingInterestMember 2024-06-30 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2022-12-31 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2022-12-31 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2022-12-31 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2022-12-31 0001807046 us-gaap:NoncontrollingInterestMember 2022-12-31 0001807046 2022-12-31 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2023-01-01 2023-03-31 0001807046 us-gaap:NoncontrollingInterestMember 2023-01-01 2023-03-31 0001807046 2023-01-01 2023-03-31 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-03-31 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-03-31 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2023-03-31 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2023-03-31 0001807046 us-gaap:NoncontrollingInterestMember 2023-03-31 0001807046 2023-03-31 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2023-04-01 2023-06-30 0001807046 us-gaap:NoncontrollingInterestMember 2023-04-01 2023-06-30 0001807046 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-06-30 0001807046 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-06-30 0001807046 OZ:CommonClassMMember us-gaap:CommonStockMember 2023-06-30 0001807046 OZ:TotalMembersCapitalExcludingNoncontrollingInterestsMembersNoncontrollingInterestMember 2023-06-30 0001807046 us-gaap:NoncontrollingInterestMember 2023-06-30 0001807046 2023-06-30 0001807046 us-gaap:CommonClassAMember OZ:FollowOnOfferingMember 2023-05-08 2023-05-09 0001807046 OZ:DealerManagerMember srt:MaximumMember 2023-05-08 2023-05-09 0001807046 OZ:SellingGroupMembersMember srt:MinimumMember 2023-05-08 2023-05-09 0001807046 OZ:SellingGroupMembersMember srt:MaximumMember 2023-05-08 2023-05-09 0001807046 us-gaap:CommonClassAMember OZ:PrimaryOfferingMember 2021-09-29 2021-09-30 0001807046 us-gaap:CommonClassAMember OZ:PrimaryOfferingMember 2024-06-30 0001807046 us-gaap:CommonClassAMember 2024-06-03 0001807046 OZ:VariableInterestEntityMember 2024-06-30 0001807046 OZ:VariableInterestEntityMember 2023-12-31 0001807046 srt:MaximumMember OZ:StraightLineRentMember 2024-04-01 2024-06-30 0001807046 srt:MaximumMember OZ:StraightLineRentMember 2023-04-01 2023-06-30 0001807046 srt:MaximumMember OZ:StraightLineRentMember 2024-01-01 2024-06-30 0001807046 srt:MaximumMember OZ:StraightLineRentMember 2023-01-01 2023-06-30 0001807046 OZ:BelpointeDevelopmentHoldingLLCMember 2024-05-15 2024-05-16 0001807046 OZ:BelpointeDevelopmentHoldingLLCMember 2024-05-16 0001807046 OZ:BelpointeDevelopmentHoldingLLCMember 2024-06-30 0001807046 OZ:LacoffHoldingIILLCMember 2023-12-29 2023-12-29 0001807046 OZ:LacoffHoldingIILLCMember 2023-12-29 0001807046 OZ:LacoffHoldingIILLCMember 2024-02-08 2024-02-08 0001807046 OZ:ManagerAndAffliatesMember 2024-04-01 2024-06-30 0001807046 OZ:ManagerAndAffliatesMember 2023-04-01 2023-06-30 0001807046 OZ:ManagerAndAffliatesMember 2024-01-01 2024-06-30 0001807046 OZ:ManagerAndAffliatesMember 2023-01-01 2023-06-30 0001807046 OZ:ManagementAgreementMember 2024-01-01 2024-06-30 0001807046 OZ:DevelopmentFeesMember us-gaap:RelatedPartyMember 2024-06-30 0001807046 OZ:DevelopmentFeesMember us-gaap:RelatedPartyMember 2023-12-31 0001807046 OZ:DevelopmentManagerMember 2024-04-01 2024-06-30 0001807046 OZ:DevelopmentManagerMember 2023-04-01 2023-06-30 0001807046 us-gaap:GeneralAndAdministrativeExpenseMember 2024-04-01 2024-06-30 0001807046 us-gaap:GeneralAndAdministrativeExpenseMember 2023-04-01 2023-06-30 0001807046 OZ:DevelopmentManagerMember 2024-01-01 2024-06-30 0001807046 OZ:DevelopmentManagerMember 2023-01-01 2023-06-30 0001807046 us-gaap:GeneralAndAdministrativeExpenseMember 2024-01-01 2024-06-30 0001807046 us-gaap:GeneralAndAdministrativeExpenseMember 2023-01-01 2023-06-30 0001807046 srt:AffiliatedEntityMember 2024-06-30 0001807046 srt:AffiliatedEntityMember 2023-12-31 0001807046 2023-04-24 2023-04-25 0001807046 2023-01-01 2023-12-31 0001807046 OZ:ManagerAndAffliatesMember 2024-04-01 2024-06-30 0001807046 OZ:ManagerAndAffliatesMember 2023-04-01 2023-06-30 0001807046 OZ:ManagerAndAffliatesMember 2024-01-01 2024-06-30 0001807046 OZ:ManagerAndAffliatesMember 2023-01-01 2023-06-30 0001807046 OZ:ManagementFeesMember 2024-04-01 2024-06-30 0001807046 OZ:ManagementFeesMember 2023-04-01 2023-06-30 0001807046 OZ:ManagementFeesMember 2024-01-01 2024-06-30 0001807046 OZ:ManagementFeesMember 2023-01-01 2023-06-30 0001807046 OZ:InsuranceMember 2024-04-01 2024-06-30 0001807046 OZ:InsuranceMember 2023-04-01 2023-06-30 0001807046 OZ:InsuranceMember 2024-01-01 2024-06-30 0001807046 OZ:InsuranceMember 2023-01-01 2023-06-30 0001807046 OZ:DirectorCompensationMember 2024-04-01 2024-06-30 0001807046 OZ:DirectorCompensationMember 2023-04-01 2023-06-30 0001807046 OZ:DirectorCompensationMember 2024-01-01 2024-06-30 0001807046 OZ:DirectorCompensationMember 2023-01-01 2023-06-30 0001807046 OZ:DevelopmentFeeAndReimbursementsMember 2024-04-01 2024-06-30 0001807046 OZ:DevelopmentFeeAndReimbursementsMember 2023-04-01 2023-06-30 0001807046 OZ:DevelopmentFeeAndReimbursementsMember 2024-01-01 2024-06-30 0001807046 OZ:DevelopmentFeeAndReimbursementsMember 2023-01-01 2023-06-30 0001807046 OZ:ManagementFeesMember us-gaap:RelatedPartyMember 2024-06-30 0001807046 OZ:ManagementFeesMember us-gaap:RelatedPartyMember 2023-12-31 0001807046 OZ:EmployeeCostSharingAndReimbursementsMember us-gaap:RelatedPartyMember 2024-06-30 0001807046 OZ:EmployeeCostSharingAndReimbursementsMember us-gaap:RelatedPartyMember 2023-12-31 0001807046 OZ:InsuranceMember us-gaap:RelatedPartyMember 2024-06-30 0001807046 OZ:InsuranceMember us-gaap:RelatedPartyMember 2023-12-31 0001807046 OZ:DirectorCompensationMember us-gaap:RelatedPartyMember 2024-06-30 0001807046 OZ:DirectorCompensationMember us-gaap:RelatedPartyMember 2023-12-31 0001807046 us-gaap:RealEstateMember 2024-01-01 2024-06-30 0001807046 us-gaap:RealEstateMember 2023-01-01 2023-12-31 0001807046 OZ:InPlaceLeasesMember 2024-06-30 0001807046 OZ:InPlaceLeasesMember 2023-12-31 0001807046 OZ:DevelopmentRightsMember 2024-06-30 0001807046 OZ:DevelopmentRightsMember 2023-12-31 0001807046 OZ:BelowMarketLeasesMember 2024-06-30 0001807046 OZ:BelowMarketLeasesMember 2023-12-31 0001807046 OZ:InPlaceLeasesMember 2024-04-01 2024-06-30 0001807046 OZ:InPlaceLeasesMember 2023-04-01 2023-06-30 0001807046 OZ:InPlaceLeasesMember 2024-01-01 2024-06-30 0001807046 OZ:InPlaceLeasesMember 2023-01-01 2023-06-30 0001807046 OZ:BelowMarketLeasesMember 2024-04-01 2024-06-30 0001807046 OZ:BelowMarketLeasesMember 2023-04-01 2023-06-30 0001807046 OZ:BelowMarketLeasesMember 2024-01-01 2024-06-30 0001807046 OZ:BelowMarketLeasesMember 2023-01-01 2023-06-30 0001807046 srt:MaximumMember OZ:ThousandFirstConstructionLoanMember 2024-06-26 0001807046 srt:MaximumMember OZ:NineHundredEightLandLoanMember 2024-06-26 0001807046 srt:MaximumMember OZ:NineteenNinetyOneMainMezzanineLoanMember 2024-01-31 0001807046 srt:MaximumMember OZ:NineteenNinetyOneMainConstructionLoanAgreementMember 2023-05-12 0001807046 OZ:NineteenNinetyOneMainMezzanineLoanMember 2024-06-30 0001807046 OZ:NineteenNinetyOneMainMezzanineLoanMember 2023-12-31 0001807046 OZ:NineteenNinetyOneMainMezzanineLoanMember 2024-06-30 0001807046 OZ:NineteenNinetyOneMainMezzanineLoanMember 2024-01-01 2024-06-30 0001807046 OZ:NineHundredEightLandLoanMember 2024-06-30 0001807046 OZ:NineHundredEightLandLoanMember 2023-12-31 0001807046 OZ:NineHundredEightLandLoanMember 2024-06-30 0001807046 OZ:NineHundredEightLandLoanMember 2024-01-01 2024-06-30 0001807046 OZ:NineteenNinetyOneMainConstructionLoanMember 2024-06-30 0001807046 OZ:NineteenNinetyOneMainConstructionLoanMember 2023-12-31 0001807046 OZ:NineteenNinetyOneMainConstructionLoanAgreementMember 2024-06-30 0001807046 OZ:NineteenNinetyOneMainConstructionLoanAgreementMember 2024-01-01 2024-06-30 0001807046 OZ:ThousandFirstConstructionLoanMember 2024-06-30 0001807046 OZ:ThousandFirstConstructionLoanMember 2023-12-31 0001807046 OZ:ThousandFirstConstructionLoanMember 2024-06-30 0001807046 OZ:ThousandFirstConstructionLoanMember 2024-01-01 2024-06-30 0001807046 srt:MinimumMember OZ:NineteenNinetyOneMainConstructionLoanAgreementMember 2024-06-30 0001807046 srt:MinimumMember OZ:ThousandFirstConstructionLoanMember 2024-06-30 0001807046 us-gaap:FairValueInputsLevel2Member 2024-06-30 0001807046 us-gaap:FairValueInputsLevel2Member 2023-12-31 0001807046 OZ:InterestRateCapOneMember 2024-06-30 0001807046 OZ:InterestRateCapOneMember 2024-01-01 2024-06-30 0001807046 OZ:InterestRateCapTwoMember 2024-06-30 0001807046 OZ:InterestRateCapTwoMember 2024-01-01 2024-06-30 0001807046 us-gaap:InterestRateCapMember 2024-04-01 2024-06-30 0001807046 us-gaap:InterestRateCapMember 2023-04-01 2023-06-30 0001807046 us-gaap:InterestRateCapMember 2024-01-01 2024-06-30 0001807046 us-gaap:InterestRateCapMember 2023-01-01 2023-06-30 0001807046 us-gaap:CommonClassAMember 2024-04-01 2024-06-30 0001807046 us-gaap:CommonClassAMember 2023-04-01 2023-06-30 0001807046 us-gaap:CommonClassAMember 2023-01-01 2023-06-30 0001807046 us-gaap:CommonClassBMember 2024-01-01 2024-06-30 0001807046 OZ:ConstructionManagementAgreementMember 2024-06-30 0001807046 OZ:NineteenNinetyOneMainConstructionLoanAgreementMember us-gaap:SubsequentEventMember 2024-08-08 0001807046 OZ:NineteenNinetyOneMainConstructionLoanAgreementMember us-gaap:SubsequentEventMember 2024-08-08 2024-08-08 iso4217:USD xbrli:shares iso4217:USD xbrli:shares utr:acre xbrli:pure

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

(Mark One)

 

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
   
  For the quarterly period ended June 30, 2024

 

or

 

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
  For the transition period from ____to ______

 

Commission File Number: 001-40911

 

 

 

Belpointe PREP, LLC

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   84-4412083

(State or other jurisdiction of

incorporation or organization)

  

(I.R.S. Employer

Identification No.)

 

255 Glenville Road

Greenwich, Connecticut 06831

(Address or principal executive offices)

 

(203) 883-1944

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Class A units   OZ   NYSE American

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

 

Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐   Accelerated filer ☐
Non-accelerated filer ☒   Smaller reporting company ☒
      Emerging growth company ☒

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Yes ☐ No ☒

 

As of August 9, 2024, the registrant had 3,631,703 Class A units, 100,000 Class B units and one Class M unit outstanding.

 

 

 

 

 

 

TABLE OF CONTENTS

 

    Page
     
PART I – FINANCIAL INFORMATION 1
     
Item 1. Financial Statements (Unaudited) 1
  Consolidated Balance Sheets as of June 30, 2024 and December 31, 2023 1
  Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2024 and 2023 2
  Consolidated Statements of Changes in Members’ Capital for the Three and Six Months Ended June 30, 2024 and 2023 3
  Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2023 5
  Notes to Consolidated Financial Statements 6
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 19
Item 3. Quantitative and Qualitative Disclosures About Market Risk 28
Item 4. Controls and Procedures 28
     
PART II – OTHER INFORMATION 28
     
Item 1. Legal Proceedings 28
Item 1A. Risk Factors 28
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 28
Item 3. Defaults Upon Senior Securities 29
Item 4. Mine Safety Disclosures 29
Item 5. Other Information 29
Item 6. Exhibits 30
Signatures 31

 

 

 

 

FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q (this “Form 10-Q”) contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which reflect the current views of Belpointe PREP, LLC, a Delaware limited liability company (together with its subsidiaries, the “Company,” “we,” “us,” or “our”) with respect to, among other things, our future results of operations and financial performance. In some cases, you can identify forward-looking statements by words such as “anticipate,” “approximately,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “outlook,” “plan,” “potential,” “predict,” “seek,” “should,” “will,” and “would” or the negative version of these words or other comparable words or statements that do not relate strictly to historical or factual matters. By their nature, forward-looking statements speak only as of the date they are made, are not statements of historical fact or guarantees of future performance and are subject to risks, uncertainties, assumptions or changes in circumstances that are difficult to predict or quantify, including those risks described under Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023, a copy of which may be accessed here, and, in particular due to changes with respect to borrowing costs as a result of interest rates and other factors, our ability to raise capital and access debt financing to continue to execute on our investment strategy, inflation, changes in the availability and price of insurance coverage, construction delays, delays in the lease-up and stabilization of our multifamily properties, fluctuations in occupancy rates and market rents as a result of competition, severe weather events and other natural phenomena, local economic factors and other market conditions beyond our control, changes in landlord-tenant laws in the markets in which we operate and the projected impact of such factors on our business, financial performance and operating results. Our expectations, beliefs and projections are expressed in good faith, and we believe there is a reasonable basis for them. However, there can be no assurance that management’s expectations, beliefs and projections will result or be achieved, and actual results may vary materially from what is expressed in or indicated by the forward-looking statements.

 

We caution you that the risks, uncertainties and other factors referenced above may not contain all of the risks, uncertainties and other factors that are important to you. There may be other factors that cause our actual results to differ materially from any forward-looking statements, including factors discussed in Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Form 10-Q, as such factors may be updated from time to time in our periodic filings with the U.S. Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at www.sec.gov. You should evaluate all forward-looking statements made in this Form 10-Q in the context of these risks and uncertainties. In addition, we cannot assure you that we will realize the results, benefits or developments that we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our business in the way expected. In light of the significant uncertainties inherent in these forward-looking statements, the inclusion of this information should not be regarded as a representation by us or any other person that our plans, strategies and objectives, which we consider to be reasonable, will be achieved. All forward-looking statements in this Form 10-Q apply only as of the date made and are expressly qualified in their entirety by the cautionary statements included in this Form 10-Q and in other filings we make with the SEC. We undertake no obligation to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances, except as required by law.

 

 

 

 

PART I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

Belpointe PREP, LLC

Consolidated Balance Sheets

(in thousands, except unit and per unit data)

 

   June 30, 2024   December 31, 2023 
   (Unaudited)     
Assets          
Real estate          
Land  $44,135   $38,741 
Building and improvements   121,819    17,939 
Furniture, fixtures and equipment   660    — 
Intangible assets   8,530    9,172 
Real estate under construction   262,656    291,130 
Total real estate   437,800    356,982 
Accumulated depreciation and amortization   (3,642)   (3,441)
Real estate, net   434,158    353,541 
Cash and cash equivalents   24,740    20,125 
Other assets   17,257    8,451 
Total assets  $476,155   $382,117 
           
Liabilities          
Debt, net  $119,905   $19,678 
Short-term loan from affiliate   2,600    4,000 
Due to affiliates   5,787    10,370 
Lease liabilities   1,268    1,324 
Accounts payable   19,153    12,584 
Accrued expenses and other liabilities   10,542    9,097 
Total liabilities   159,255    57,053 
           
Commitments and contingencies (Note 11)   —    — 
           
Members’ Capital          
Class A units, unlimited units authorized, 3,631,703 and 3,622,399 units issued and outstanding at June 30, 2024 and December 31, 2023, respectively   314,592    322,626 
Class B units, 100,000 units authorized, 100,000 units issued and outstanding at June 30, 2024 and December 31, 2023   —    — 
Class M unit, one unit authorized, one unit issued and outstanding at June 30, 2024 and December 31, 2023   —    — 
Total members’ capital excluding noncontrolling interests   314,592    322,626 
Noncontrolling interests   2,308    2,438 
Total members’ capital   316,900    325,064 
Total liabilities and members’ capital  $476,155   $382,117 

 

See accompanying notes to consolidated financial statements.

 

1

 

 

Belpointe PREP, LLC

Consolidated Statements of Operations

(Unaudited)

(in thousands, except unit and per unit data)

 

   2024   2023   2024   2023 
   Three Months Ended June 30,   Six Months Ended June 30, 
   2024   2023   2024   2023 
Revenue                
Rental revenue  $384   $778   $721   $1,275 
Total revenue   384    778    721    1,275 
                     
Expenses                    
Property expenses   1,429    989    2,692    2,007 
General and administrative   1,176    1,216    2,746    2,987 
Interest expense   1,705    —    2,426    — 
Depreciation and amortization   641    688    925    1,200 
Impairment of real estate   182    2,166    777    2,166 
Total expenses   5,133    5,059    9,566    8,360 
                     
Other income                    
Interest income   96    1    238    1 
Other (expense) income   (63)   209    (90)   206 
Total other income   33    210    148    207 
                     
Net loss   (4,716)   (4,071)   (8,697)   (6,878)
Net income attributable to noncontrolling interests   (4)   (9)   (4)   (12)
Net loss attributable to Belpointe PREP, LLC  $(4,720)  $(4,080)  $(8,701)  $(6,890)
                     
Loss per Class A unit (basic and diluted)                    
Net loss per unit  $(1.30)  $(1.16)  $(2.40)  $(1.95)
Weighted-average units outstanding   3,631,703    3,526,511    3,631,617    3,524,988 

 

See accompanying notes to consolidated financial statements.

 

2

 

 

Belpointe PREP, LLC

Consolidated Statements of Changes in Members’ Capital

(Unaudited)

(in thousands, except unit and per unit data)

 

   Units   Amount   Units   Amount   Units   Amount  

Interests

  

Interests

  

Capital

 
   Class A units   Class B units   Class M unit  

Total

Members’

Capital

Excluding Noncontrolling

   Noncontrolling   Total Members’ 
   Units   Amount   Units   Amount   Units   Amount  

Interests

  

Interests

  

Capital

 
Balance at January 1, 2024   3,622,399   $322,626    100,000   $—    1   $—   $322,626   $2,438   $325,064 
Issuance of units   9,304    711    —    —    —    —    711    —    711 
Offering costs   —    (2)   —    —    —    —    (2)   —    (2)
Net loss   —    (3,981)   —    —    —    —    (3,981)   —    (3,981)
Balance at March 31, 2024   3,631,703   $319,354    100,000   $—    1   $—   $319,354   $2,438   $321,792 
Offering costs   —    (4)   —    —    —    —    (4)   —    (4)
Acquisition of noncontrolling interests   —    (38)   —    —    —    —    (38)   (160)   (198)
Contributions from noncontrolling interests   —    —    —    —    —    —    —    26    26 
Net (loss) income   —    (4,720)   —    —    —    —    (4,720)   4    (4,716)
Balance at June 30, 2024   3,631,703   $314,592    100,000   $—    1   $—   $314,592   $2,308   $316,900 

 

3

 

 

   Class A units   Class B units   Class M unit  

Total

Members’

Capital

Excluding

Noncontrolling

  

Noncontrolling

  

Total

Members’

 
   Units   Amount   Units   Amount   Units   Amount   Interest   Interest   Capital 
Balance at January 1, 2023   3,523,449   $329,482    100,000   $—    1   $—   $329,482   $3,170   $332,652 
Acquisition of noncontrolling interests   —    —    —    —    —    —    —    (963)   (963)
Offering costs   —    (119)   —    —    —    —    (119)   —    (119)
Net (loss) income   —    (2,810)   —    —    —    —    (2,810)   3    (2,807)
Balance at March 31, 2023   3,523,449   $326,553    100,000   $—    1   $—   $326,553   $2,210   $328,763 
Issuance of units   43,403    3,844    —    —    —    —    3,844    —    3,844 
Capital distribution   —    —    —    —    —    —    —    (24)   (24)
Offering costs   —    (169)   —    —    —    —    (169)   —    (169)
Contributions from noncontrolling interest   —    —    —    —    —    —    —    238    238 
Net (loss) income   —    (4,080)   —    —    —    —    (4,080)   9    (4,071)
Balance at June 30, 2023   3,566,852   $326,148    100,000   $—    1   $—   $326,148   $2,433   $328,581 

 

See accompanying notes to consolidated financial statements.

 

4

 

 

Belpointe PREP, LLC

Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

   2024   2023 
   Six Months Ended June 30, 
   2024   2023 
Cash flows from operating activities          
Net loss  $(8,697)  $(6,878)
Adjustments to net loss:          
Depreciation and amortization including intangible assets and deferred financing costs   1,227    1,200 
Accretion of rent-related intangibles and straight-line rent adjustments   39    (596)
Impairment of real estate   777    2,166 
Unrealized loss (gain) on interest rate derivative   87    (209)
Changes in operating assets and liabilities:          
Increase in due to affiliates   333    359 
Decrease in other assets   38    167 
(Decrease) increase in accounts payable   (183)   4 
Increase in accrued expenses and other liabilities   996    365 
Net cash used in operating activities   (5,383)   (3,422)
           
Cash flows from investing activities          
Development of real estate   (79,390)   (51,403)
Other investing activity   81    (75)
Purchase of interest rate cap   (6)   (159)
Net cash used in investing activities   (79,315)   (51,637)
           
Cash flows from financing activities          
Proceeds from term loans   52,773    — 
Proceeds from construction loan   47,510    1 
Repayment of short-term loan from affiliate   (4,000)   — 
Payment of deferred financing costs   (3,134)   (3,480)
Short-term loan from affiliate   2,600    — 
Proceeds from units issued   711    3,844 
Capital distribution to noncontrolling interests   (200)   (24)
Payment of offering costs   (39)   (254)
Other financing activities   36    (90)
Contributions from noncontrolling interests   26    188 
Net cash provided by financing activities   96,283    185 
           
Net increase (decrease) in cash, cash equivalents and restricted cash   11,585    (54,874)
           
Cash and cash equivalents and restricted cash, beginning of period   23,585    144,967 
Cash and cash equivalents and restricted cash, end of period  $35,170   $90,093 

 

See accompanying notes to consolidated financial statements.

 

5

 

 

BELPOINTE PREP, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Note 1 – Organization, Business Purpose and Capitalization

 

Organization and Business Purpose

 

Belpointe PREP, LLC (together with its subsidiaries, the “Company,” “we,” “us,” or “our”) is focused on identifying, acquiring, developing or redeveloping and managing commercial real estate located within “qualified opportunity zones.” We were formed on January 24, 2020 as a Delaware limited liability company and qualify as a partnership and qualified opportunity fund for U.S. federal income tax purposes.

 

At least 90% of our assets consist of qualified opportunity zone property, and all of our assets are held by, and all of our operations are conducted through, one or more operating companies (each an “Operating Company” and collectively, our “Operating Companies”), either directly or indirectly through their subsidiaries. We are externally managed by Belpointe PREP Manager, LLC (our “Manager”), an affiliate of our sponsor, Belpointe, LLC (our “Sponsor”). Subject to the oversight of our board of directors (our “Board”), our Manager is responsible for managing our affairs on a day-to-day basis and for identifying and making acquisitions and investments on our behalf.

 

Capitalization

 

On May 9, 2023, the U.S. Securities and Exchange Commission (the “SEC”) declared effective our registration statement on Form S-11, as amended (File No. 333-271262) (the “Follow-on Registration Statement”), registering the offer and sale of up to $750,000,000 of our Class A units on a continuous “best efforts” basis by any method deemed to be an “at the market” offering pursuant to Rule 415(a)(4) under the Securities Act of 1933, as amended (the “Securities Act”), including by offers and sales made directly to investors or through one or more agents (our “Follow-on Offering”).

 

In connection with the Follow-on Registration Statement, we entered into a non-exclusive dealer manager agreement with Emerson Equity LLC (the “Dealer Manager”), a registered broker-dealer, for the sale of our Class A units through the Dealer Manager. The Dealer Manager will enter into participating dealer agreements and wholesale agreements with other broker-dealers, referred to as “selling group members,” to authorize those broker-dealers to solicit offers to purchase our Class A units. We will pay our Dealer Manager commissions of up to 0.25%, and the selling group members commissions ranging from 0.25% to 4.50%, of the principal amount of Class A unit sold in the Follow-on Offering. As of June 30, 2024, we have not sold any Class A units in connection with the Follow-on Offering.

 

In addition, the Follow-on Registration Statement constitutes a post-effective amendment to the registration statement on Form S-11, as amended (File No. 333-255424), registering the offer and sale of our ongoing initial public offering of up to $750,000,000 of our Class A units, declared effective by the SEC on September 30, 2021, of which $514,013,330 remained unsold as of June 30, 2024 (our “Primary Offering” and, together with our Follow-on Offering, our “Public Offerings”).

 

The purchase price for Class A units in the Public Offerings will be the lesser of (i) the current net asset value (the “NAV”) of our Class A units, and (ii) the average of the high and low sale prices of our Class A units on the NYSE American (the “NYSE”) during regular trading hours on the last trading day immediately preceding the investment date on which the NYSE was open for trading and trading in our Class A units occurred. Our Manager calculates our NAV within approximately 60 days of the last day of each quarter, and any adjustments take effect as of the first business day following its public announcement. On June 3, 2024, we announced that our NAV as of March 31, 2024 was equal to $99.59 per Class A unit.

 

Note 2 – Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting and conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and Article 8 of Regulation S-X of the rules and regulations of the SEC.

 

In the opinion of management, all adjustments considered necessary for a fair presentation of our financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The consolidated financial statements as of June 30, 2024, and for the three and six months ended June 30, 2024 and 2023, are unaudited and may not include year-end adjustments necessary to make them comparable to audited results. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements as of and for the year ended December 31, 2023 included in our Annual Report on Form 10-K. The operating results for interim periods are not necessarily indicative of operating results for any other interim period or for the entire year.

 

6

 

 

Basis of Consolidation

 

The accompanying consolidated financial statements reflect all of our accounts, including those of our controlled subsidiaries. The portion of members’ capital in controlled subsidiaries that are not attributable, directly or indirectly, to us are presented in noncontrolling interests. All significant intercompany accounts and transactions have been eliminated.

 

We have evaluated our economic interests in entities to determine if they are deemed to be variable interest entities (“VIEs”) and whether the entities should be consolidated. An entity is a VIE if it has any one of the following characteristics: (i) the entity does not have enough equity at risk to finance its activities without additional subordinated financial support; (ii) the at-risk equity holders, as a group, lack the characteristics of a controlling financial interest; or (iii) the entity is structured with non-substantive voting rights. The distinction between a VIE and other entities is based on the nature and amount of the equity investment and the rights and obligations of the equity investors. Fixed price purchase and renewal options within a lease, as well as certain decision-making rights within a loan or joint-venture agreement, can cause us to consider an entity a VIE. Limited partnerships and other similar entities that operate as a partnership will be considered VIEs unless the limited partners hold substantive kick-out rights or participation rights.

 

Significant judgment is required to determine whether a VIE should be consolidated. We review all agreements and contractual arrangements to determine whether (i) we or another party have any variable interests in an entity, (ii) the entity is considered a VIE, and (iii) which variable interest holder, if any, is the primary beneficiary of the VIE. Determination of the primary beneficiary is based on whether a party (a) has the power to direct the activities that most significantly impact the economic performance of the VIE, and (b) has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE.

 

The following table presents the financial data of the consolidated VIEs included in the consolidated balance sheets as of June 30, 2024 and December 31, 2023, respectively (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Assets          
Real estate          
Land  $31,454   $26,059 
Building and improvements   116,833    12,953 
Furniture, fixtures and equipment   660    — 
Intangible assets   6,174    6,816 
Real estate under construction   262,408    290,627 
Total real estate   417,529    336,455 
Accumulated depreciation and amortization   (2,175)   (2,161)
Real estate, net   415,354    334,294 
Cash and cash equivalents   2,973    8,204 
Other assets   16,789    7,841 
Total assets  $435,116   $350,339 
           
Liabilities          
Debt, net  $119,905   $19,678 
Due to affiliates   2,459    7,292 
Lease liabilities   23    25 
Accounts payable   19,100    12,374 
Accrued expenses and other liabilities   9,910    8,595 
Total liabilities  $151,397   $47,964 

 

An interest in a VIE requires reconsideration when an event occurs that was not originally contemplated. At each reporting period we will reassess whether there are any events that require us to reconsider our determination of whether an entity is a VIE and whether it should be consolidated.

 

7

 

 

Emerging Growth Company Status

 

We are an “emerging growth company,” as defined in the Jump Start Our Business Startups Act of 2012 (“JOBS Act”). Under Section 107 of the JOBS Act, emerging growth companies are permitted to use an extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards that have different effective dates for public and private companies. We have elected to use the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that we (i) are no longer an emerging growth company, or (ii) affirmatively and irrevocably opt out of the extended transition period provided in Section 7(a)(2)(B). By electing to extend the transition period for complying with new or revised accounting standards, our consolidated financial statements may not be comparable to the consolidated financial statements of companies that comply with public company effective dates.

 

Use of Estimates

 

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could materially differ from those estimates.

 

Impairment of Long-Lived Assets

 

We evaluate our tangible and identifiable intangible real estate assets for impairment when events such as delays or changes in development, declines in a property’s operating performance, deteriorating market conditions, or environmental or legal concerns bring recoverability of the carrying value of one or more assets into question. When qualitative factors indicate the possibility of impairment, the total undiscounted cash flows of the property, including proceeds from disposition, are compared to the net book value of the property. If the carrying value of the asset exceeds the undiscounted cash flows of the asset, an impairment loss is recorded in earnings to reduce the carrying value of the asset to fair value, calculated as the discounted net cash flows of the property. In circumstances where the highest and best use of a property is the fee simple value of vacant land, we compare book value of the property to the appraised value of the land. If the carrying value of the asset exceeds the appraised value of the land, an impairment loss is recorded to reduce the carrying value to the appraised value.

 

Restricted Cash

 

Restricted cash consists of amounts required to be reserved pursuant to contractual obligations and lender agreements for debt service. The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the consolidated balance sheets to the consolidated statements of cash flows (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Cash and cash equivalents  $24,740   $20,125 
Restricted cash (1)   10,430    3,460 
Total cash and cash equivalents and restricted cash  $35,170   $23,585 

 

 

(1)Restricted cash is included within Other assets on our consolidated balance sheets.

 

Liquidity

 

Our future needs for liquidity will depend on a variety of factors, including, without limitation, our ability to generate cash flows from operations, the timing and availability of net proceeds from our Public Offerings and any future offerings that we may conduct, the timing and extent of our real estate acquisition and disposition activities, and the timing and extent our construction and development costs.

 

Economic uncertainty, fluctuating interest rates, volatility in the real estate markets, slowdowns in transaction volume, delays in financings from banks and other lenders and other negative trends may, in the future, adversely impact our ability to timely access potential sources of liquidity. If we are unable to raise additional capital when desired, or on terms that are acceptable to us, our business, financial condition and results of operations could be adversely affected.

 

We believe that our cash on-hand, the anticipated net proceeds from our Public Offerings, the projected cash flows from our real estate assets and our current and anticipated financing activities will be sufficient to meet our liquidity and capital resource requirements for the next 12 months and beyond.

 

Recent Accounting Pronouncements

 

In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 is effective for public entities for fiscal years beginning after December 15, 2023, and interim periods in fiscal years beginning after December 15, 2024, and requires single reporting entities to comply with the expanded reportable segment disclosures outlined in the ASU. The expanded reportable segment disclosures are intended to enhance certain disclosures surrounding significant segment expenses. We are currently evaluating the impact of the new standard on our consolidated financial statements.

 

In March 2024, the SEC adopted final rules under Release No. 33-11275, The Enhancement and Standardization of Climate-Related Disclosures for Investors (the “Climate Rules”). The Climate Rules require quantitative and qualitative disclosure of certain climate-related information in registration statements and annual reports filed. These disclosures include financial statement footnote disclosure related to the effects of certain severe weather events and other natural conditions. In April 2024, the SEC issued an order staying the Climate Rules pending completion of a judicial review of certain petitions challenging their validity. If the stay is lifted, the effective dates remain unchanged and we remain a smaller reporting company, emerging growth company or non-accelerated filer, the Climate Rules will be effective for our fiscal year ending December 31, 2027. We are currently evaluating the impact of the Climate Rules on our consolidated financial statements.

 

8

 

 

Note 3 – Leases

 

Lessor Accounting

 

We own rental properties which are leased to tenants under operating leases with current expirations ranging from 2024 to 2040, with options to extend or terminate the leases. Revenues from such leases are reported as Rental revenue in our consolidated statements of operations and are comprised of (i) lease components, which includes fixed and variable lease payments, and (ii) non-lease components which includes reimbursements of property level operating expenses. We do not separate non-lease components from the related lease components, as the timing and pattern of transfer are the same, and account for the combined component.

 

Fixed lease revenues represent the base rent that each tenant is required to pay in accordance with the terms of their respective leases reported on a straight-line basis over the non-cancelable term of the lease. Variable lease revenues include payments based on (i) tenant reimbursements, (ii) changes in the index or market-based indices after the inception of the lease, (iii) percentage rents, or (iv) the operating performance of the property. Variable lease revenues are not recognized until the specific events that trigger the variable payments have occurred.

 

The following table summarizes the components of lease revenues (amounts in thousands):

 

   2024   2023   2024   2023 
   Three Months Ended June 30,   Six Months Ended June 30, 
   2024   2023   2024   2023 
   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Fixed lease revenues  $261   $266   $502   $532 
Variable lease revenues (1)   137    67    261    148 
Lease revenues (2) (3)  $398   $333   $763   $680 

 

 

(1)Includes reimbursements for property taxes, insurance, and common area maintenance services.
  
(2)Excludes lease intangible amortization of less than $0.1 million and $0.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively.
  
(3)Excludes straight-line rent of less than $0.1 million and less than $0.1 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and less than $0.1 million for the six months ended June 30, 2024 and 2023, respectively.

 

In certain of our leases, the tenant is obligated to pay the real estate taxes, insurance, and certain other expenses directly to the vendor. These obligations, which have been assumed by the tenants, are not reflected in our consolidated financial statements. To the extent any such tenant defaults on its lease or if it is deemed probable that the tenant will fail to pay for such obligations, a liability for such obligations would be recorded.

 

We assess the collectability of substantially all lease payments due by reviewing a tenant’s payment history or financial condition. Changes to collectability are recognized as a current period adjustment to rental revenue. We have assessed the collectability of all recorded lease revenues as probable as of June 30, 2024.

 

Note 4 – Related Party Arrangements

 

Our Transaction with Belpointe Development Holding, LLC

 

On May 16, 2024, we entered into an agreement to borrow up to $3.0 million in principal amount from Belpointe Development Holding, LLC, an affiliate of our Chief Executive Officer, pursuant to the terms of a revolving credit facility agreement (the “BDH Facility”). The BDH Facility has a one year term and interest accrues at an annual rate of 5.0%, due and payable at maturity. Proceeds under the BDH Facility shall be used for general corporate purposes. As of June 30, 2024, the BDH Facility had an outstanding principal balance of $2.6 million.

 

Our Transaction with Lacoff Holding II, LLC

 

On December 29, 2023, we borrowed $4.0 million from Lacoff Holding II LLC, an affiliate of our Chief Executive Officer, pursuant to the terms of a promissory note (the “LH II Loan”). The LH II Loan was due and payable on April 1, 2024 and interest accrued on the LH II Note at an annual rate of 5.26%. The proceeds of the loan were used for general corporate purposes. On February 8, 2024, the LH II Loan, including accrued interest of less than $0.1 million, was repaid in full.

 

9

 

 

Our Relationship with Our Manager and Sponsor

 

Our Manager and its affiliates, including our Sponsor, receive fees or reimbursements in connection with our Public Offerings and the management of our investments.

 

The following table presents a summary of fees incurred on our behalf by, and expenses reimbursable to, our Manager and its affiliates, including our Sponsor, in accordance with the terms of the relevant agreements with such parties (amounts in thousands):

 

                     
   Three Months Ended June 30,   Six Months Ended June 30, 
   2024   2023   2024   2023 
   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Amounts included in the Consolidated Statements of Operations                    
Costs incurred by our Manager and its affiliates (1)  $638   $657   $1,427   $1,327 
Management fees (2)   678    668    1,365    1,328 
Insurance (3)   329    102    490    208 
Director compensation   20    20    40    40 
Costs and expenses related parties  $1,665   $1,447   $3,322   $2,903 
                     
Capitalized costs included in the Consolidated Balance Sheets                    
Development fee and reimbursements  $803   $3,211   $1,881   $4,188 
Insurance (3)   1,358    473    1,922    990 
Other capitalized costs  $2,161   $3,684   $3,803   $5,178 

 

 

(1)

Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor, which are included in General and administrative expenses on the consolidated statements of operations.

  
(2)

Included in Property expenses in our consolidated statements of operations.

  
(3)Our insurance premiums are prepaid and are included in Other assets on the consolidated balance sheets and are amortized monthly to either Property expenses on the consolidated statements of operations or Real estate under construction on the consolidated balance sheets as further described below.

 

The following table presents a summary of amounts included in Due to affiliates in the consolidated balance sheets (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Due to affiliates          
Management fees  $2,730   $1,365 
Development fees   1,646    6,129 
Employee cost sharing and reimbursements (1)   1,196    2,856 
Insurance   195    

—

 
Director compensation   20    20 
Due to affiliates  $5,787   $10,370 

 

 

(1)Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor.

 

10

 

 

Other Operating Expenses

 

Pursuant to the terms of the management agreement between us, our Operating Companies and our Manager (the “Management Agreement”), we reimburse our Manager, Sponsor and their respective affiliates for actual expenses incurred on our behalf in connection with the selection, acquisition or origination of investments, whether or not we ultimately acquire or originate an investment. We also reimburse our Manager, Sponsor and their respective affiliates for out-of-pocket expenses paid to third parties in connection with providing services to us.

 

Pursuant to the terms of the employee and cost sharing agreement between us, our Operating Companies, our Manager and our Sponsor, we reimburse our Sponsor and our Manager for expenses incurred for our allocable share of the salaries, benefits and overhead of personnel providing services to us. During the three months ended June 30, 2024 and 2023, our Manager and its affiliates, including our Sponsor, incurred operating expenses of $0.5 million and $0.6 million, respectively, on our behalf. During the six months ended June 30, 2024 and 2023, our Manager and its affiliates, including our Sponsor, incurred operating expenses of $1.2 million and $1.3 million, respectively, on our behalf. The expenses are payable, at the election of the recipient, either in cash, by issuance of our Class A units at the then-current NAV, or through some combination of the foregoing. As of June 30, 2024, all expenses incurred since inception have been settled in cash.

 

Management Fee

 

Subject to the limitations set forth in our Amended and Restated Limited Liability Company Operating Agreement (our “Operating Agreement”) and the oversight of our Board, our Manager is responsible for managing our affairs on a day-to-day basis and for the origination, selection, evaluation, structuring, acquisition, financing and development of our commercial real estate properties, real estate-related assets, including but not limited to commercial real estate loans, and debt and equity securities issued by other real estate-related companies, as well as private equity acquisitions and investments, and opportunistic acquisitions of other qualified opportunity funds and qualified opportunity zone businesses.

 

Pursuant to the Management Agreement, we pay our Manager a quarterly management fee in arrears of one-fourth of 0.75%. The management fee is based on our NAV in effect at the end of the quarter. For the three months ended June 30, 2024 and 2023, we incurred management fees of $0.7 million and $0.7 million, respectively, and $1.4 million and $1.3 million for the six months ended June 30, 2024 and 2023, respectively, which are included in Property expenses in our consolidated statements of operations.

 

Development Fees and Reimbursements

 

Affiliates of our Sponsor are entitled to receive (i) development fees on each project in an amount that is usual and customary for comparable services rendered to similar projects in the geographic market of the project, and (ii) reimbursements for their expenses, such as employee compensation and other overhead expenses incurred in connection with the project.

 

During the three months ended June 30, 2024 and 2023, we incurred development fees earned during the construction phase of $0.7 million and $2.9 million, respectively. During the six months ended June 30, 2024 and 2023, we incurred development fees earned during the construction phase of $1.6 million and $3.6 million, respectively. Such development fees are included in Real estate under construction in our consolidated balance sheets. As of June 30, 2024 and December 31, 2023, $1.6 million and $6.1 million, respectively, remained due and payable to our affiliates for development fees.

 

During the three months ended June 30, 2024 and 2023, we incurred employee reimbursement expenditures to our affiliates acting as development managers of $0.2 million and $0.3 million, respectively, of which less than $0.1 million and $0.2 million, respectively, is included in Real estate under construction in our consolidated balance sheets, and $0.1 million and $0.1 million, respectively, is included in General and administrative expenses in our consolidated statements of operations. During the six months ended June 30, 2024 and 2023, we incurred employee reimbursement expenditures to our affiliates acting as development managers of $0.5 million and $0.7 million, respectively, of which $0.3 million and $0.5 million, respectively, is included in Real estate under construction in our consolidated balance sheets, and $0.2 million and $0.2 million, respectively, is included in General and administrative expenses in our consolidated statements of operations. As of June 30, 2024 and December 31, 2023, $0.6 million and $1.3 million, respectively, remained due and payable to our affiliates for employee reimbursement expenditures.

 

11

 

 

On April 25, 2023, each of the indirect majority-owned subsidiaries for our Nashville investments entered into development management agreements with certain development entities in which immediate family members of our Chief Executive Officer have a passive indirect minority beneficial ownership interest (collectively, the “Nashville DMAs”). The aggregate development fees payable under the Nashville DMAs are equal to 55% of 4.5% of the development budget or hard costs, as applicable. During the year ended December 31, 2023, we incurred $0.4 million of development fees related to the Nashville DMAs, which were capitalized to Real estate under construction in our consolidated balance sheets, with the remaining development fees payable upon our achieving various milestones throughout the development of our Nashville investments. As of June 30, 2024, $0.4 million in development fees related to the Nashville DMAs remained outstanding and payable.

 

Acquisition Fees

 

We will pay our Manager, Sponsor, or an affiliate of our Manager or Sponsor, an acquisition fee equal to 1.5% of the total value of any acquisition transaction, including any acquisition through merger with another entity (but excluding any transactions in which our Sponsor, or an affiliate of our Manager or Sponsor, would otherwise receive a development fee). We did not incur any acquisition fees during the three and six months ended June 30, 2024 and 2023.

 

Insurance

 

Certain family members of our Chief Executive Officer hold a non-controlling beneficial interest in Belpointe Specialty Insurance, LLC (“Belpointe Specialty Insurance”). Belpointe Specialty Insurance has acted as our broker in connection with the placement of insurance coverage for certain of our properties and operations. Belpointe Specialty Insurance earns brokerage commissions related to the brokerage services that it provides to us, which commissions vary, are based on a percentage of the premiums that we pay and are set by the insurer.

 

During the three months ended June 30, 2024 and 2023, and we obtained insurance premiums in the aggregate amount of $1.7 million and $2.3 million, respectively, from which Belpointe Specialty Insurance earned commissions and administrative fees of $0.2 million and $0.2 million, respectively. During the six months ended June 30, 2024 and 2023, we obtained insurance premiums in the aggregate amount of $1.9 million and $2.4 million, respectively, from which Belpointe Specialty Insurance earned commissions and administrative fees $0.2 million and $0.2 million, respectively. Insurance premiums are prepaid and are included in Other assets on the consolidated balance sheets.

 

Economic Dependency

 

Under various agreements we have engaged our Manager and its affiliates, including in certain cases our Sponsor, to provide certain services that are essential to the Company, including asset management services, asset acquisition and disposition services, supervision of our Public Offerings and any other offerings we conduct, as well as other administrative responsibilities for the Company, including, without limitation, accounting services and investor relations services. As a result of these relationships, we are dependent upon our Manager and its affiliates, including our Sponsor. In the event that our Manager and its affiliates are unable to provide us with the services we have engaged them to provide, we would be required to find alternative service providers.

 

Note 5 – Real Estate, Net

 

Real Estate Under Construction

 

The following table provides the activity of our Real estate under construction in the consolidated balance sheets (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Beginning balance  $291,130   $133,898 
Placed into service   (109,935)   — 
Capitalized costs (1) (2)   80,077    155,969 
Capitalized interest   2,161    387 
Impairment charges (3)   (777)   (4,060)
Land held for development (4)   —    4,936 
Ending balance  $262,656   $291,130 

 

 

(1)Includes development fees and employee reimbursement expenditures. See “Note 4 – Related Party Arrangements” for additional details regarding our transactions with related parties.

 

12

 

 

(2)Includes direct and indirect project costs to the construction and development of real estate projects, including but not limited to loan fees, property taxes, and insurance, incurred of $2.6 million and $3.4 million for the six months ended June 30, 2024 and the year ended December 31, 2023, respectively.
  
(3)Impairment charges during six months ended June 30, 2024 and the year ended December 31, 2023 are in relation to one of our real estate assets located in Nashville, Tennessee, based on our conclusion that the estimated fair market value of the real estate asset was lower than the carrying value, and as a result, we reduced the carrying value to the estimated fair market value.
  
(4)Includes the acquisition of land located in Sarasota, Florida during the year ended December 31, 2023.

 

Placed into Service

 

During the six months ended June 30, 2024 certain phases of our 1991 Main Street, Sarasota, Florida (“1991 Main”) development project reached substantial completion, and as a result, we reclassified the related real estate under construction to their respective fixed asset accounts.

 

Non-cash Disclosures

 

Real estate under construction includes non-cash investing activity of $16.2 million for the six months ended months ended June 30, 2024 (inclusive of unpaid development fees of $1.0 million and unpaid employee cost sharing and reimbursements of $0.4 million) and $27.6 million for the year ended December 31, 2023 (inclusive of unpaid development fees of $6.1 million and unpaid employee cost sharing and reimbursements of $1.3 million).

 

Depreciation Expense

 

Depreciation expense was $0.6 million and $0.2 million for the three months ended June 30, 2024 and 2023, respectively, and $0.8 million and $0.4 million for the six months ended June 30, 2024 and 2023, respectively, and is included in Depreciation and amortization on the consolidated statements of operations.

 

Note 6 – Intangible Assets and Liabilities

 

Intangible assets and liabilities are summarized as follows (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount 
   (unaudited)   (unaudited)   (unaudited)             
Finite-Lived Intangible Assets                              
In-place leases  $2,871   $(1,128)  $1,743   $3,513   $(1,699)  $1,814 
Indefinite-Lived Intangible Assets                              
Development rights   5,659    —    5,659    5,659    —    5,659 
Total intangible assets  $8,530   $(1,128)  $7,402   $9,172   $(1,699)  $7,473 
                               
Finite-Lived Intangible Liabilities                              
Below-market leases  $(1,743)  $475   $(1,268)  $(2,100)  $776   $(1,324)
Total intangible liabilities  $(1,743)  $475   $(1,268)  $(2,100)  $776   $(1,324)

 

In-place leases and development rights intangible assets, noted above, are included in Intangible assets on the consolidated balance sheets. Below-market lease liabilities, noted above, are included in Lease liabilities on the consolidated balance sheets.

 

Amortization of in-place lease intangible assets was less than $0.1 million and $0.5 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.8 million for the six months ended June 30, 2024 and 2023, respectively, and is included in Depreciation and amortization in the consolidated statements of operations.

 

Amortization of below-market lease liabilities was less than $0.1 million and $0.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively, and is included in Rental revenue in the consolidated statements of operations.

 

13

 

 

Note 7 – Debt, Net

 

2024 Debt Transactions

 

On June 28, 2024, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement for up to $104.0 million in principal amount (the “1000 First Construction Loan”) with various lenders.

 

On June 26, 2024, our indirect majority-owned subsidiary entered into a fixed-rate loan agreement for $10.0 million in principal amount (the “900 8th Land Loan”) with KHRE SMA Funding, LLC.

 

On January 31, 2024, our indirect majority-owned subsidiary entered into a fixed-rate mezzanine loan agreement for up to $56.4 million in principal amount (the “1991 Main Mezzanine Loan”) with Southern Realty Trust Holdings, LLC.

 

2023 Debt Transactions

 

On May 12, 2023, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement for up to $130.0 million in principal amount (the “1991 Main Construction Loan”) with Bank OZK.

 

The following table details our Debt, net (dollars in thousands):

 

Indebtedness  Interest Rate   Maturity Date  Total Commitment   June 30, 2024   December 31, 2023 
              Carrying Value as of 
Indebtedness  Interest Rate   Maturity Date  Total Commitment   June 30, 2024   December 31, 2023 
              (unaudited)     
Fixed rate loans:                       
1991 Main Mezzanine Loan (1) (3)   13.00%  May 2027  $56,378   $43,260   $— 
900 8th Land Loan (2)   9.50%  June 2025   N/A    10,000    — 
Variable rate loans:                       
1991 Main Construction Loan (1) (4)   SOFR + 3.45%  May 2027  $130,000    71,716    23,076 
1000 First Construction Loan (5)   SOFR + 3.80%  June 2027  $104,000    —    — 
Total debt                124,976    23,076 
Unamortized debt issuance costs (6)                (3,350)   (2,239)
Unamortized debt discount (6)                (1,721)   (1,159)
Debt, net               $119,905   $19,678 

 

 

(1)Loan contains a one-year extension option, subject to certain restrictions.

 

14

 

 

(2)Loan contains two six-month extension options, subject to certain restrictions.
  
(3)We are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. Undrawn amounts were held back at closing and are being maintained by an administrative agent appointed by the lender (the “Reserves”). As interest and other obligations accrue, the Reserves balance will be reduced and be added to the principal outstanding on the 1991 Main Mezzanine Loan. As of June 30, 2024 , the Reserves balance was $13.1 million.
  
(4)Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (“SOFR”) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
  
(5)Loan contains two one-year extension options, subject to certain restrictions. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
  
(6)Amounts as of June 30, 2024 exclude unamortized debt issuance costs and unamortized debt discounts of $1.5 million and $1.1 million, respectively, in relation to the 1000 First Construction Loan. Such amounts are included in Other assets in the consolidated balance sheets and will be reclassified as a component of Debt, net when amounts drawn on the construction loan exceed the costs incurred.

 

The following table summarizes the scheduled future principal payments under our debt arrangements as of June 30, 2024 (amounts in thousands):

 

      
Year ended December 31,  (unaudited) 
2024 (remainder)  $— 
2025   10,000 
2026   — 
2027   114,976 
2028   — 
Thereafter   — 
Total  $124,976 

 

Interest paid, net of capitalized interest for the six months ended June 30, 2024 and 2023, was $1.8 million and zero, respectively.

 

Amortization of deferred financing costs for the three months ended June 30, 2024 and 2023, was $0.4 million and $0.1 million, respectively, of which $0.2 million and $0.1 million was capitalized, respectively. Amortization of deferred financing costs for the six months ended June 30, 2024 and 2023 was $0.8 million and $0.1 million, respectively, of which $0.5 million and $0.1 million was capitalized, respectively.

 

Guarantees and Covenants

 

Each of our indebtedness agreements are secured by the individual underlying real estate investments serving as collateral. In connection with certain agreements, we provided completion guarantees, which, among other things, guarantee completion of the work at each individual construction project, as well as carveout guarantees pursuant to which we guarantee the borrowers obligations with respect to certain non-recourse carveout events, such as “bad acts,” environmental conditions, and violations of certain provisions of the loan documents. We also provided a customary environmental indemnity agreement to the certain lenders pursuant to which we agreed to protect, defend, indemnify, release and hold harmless such lenders from and against certain environmental liabilities related to the real estate investments for which they apply.

 

We are subject to various financial and operational covenants which includes, but is not limited to, maintaining liquid assets of no less than $20.0 million and a net worth of no less than $130.0 million. As of June 30, 2024, we were in compliance with all of our loan covenants.

 

15

 

 

Note 8 – Fair Value of Financial Instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between marketplace participants at the measurement date under current market conditions (i.e., the exit price).

 

We categorize our financial instruments, based on the priority of the inputs to the valuation technique, into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

 

Financial assets and liabilities recorded on the consolidated balance sheets are categorized based on the inputs to the valuation techniques as follows:

 

Level 1 – Quoted market prices in active markets for identical assets or liabilities.

 

Level 2 – Significant other observable inputs (e.g., quoted prices for similar items in active markets, quoted prices for identical or similar items in markets that are not active, inputs other than quoted prices that are observable such as interest rate and yield curves, and market-corroborated inputs).

 

Level 3 – Valuation generated from model-based techniques that use inputs that are significant and unobservable in the market. These unobservable assumptions reflect estimates of inputs that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow methodologies or similar techniques, which incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument or valuations that require significant management judgment or estimation.

 

Except as described below, we estimated that our other financial assets and liabilities had fair values that approximated their carrying values as of June 30, 2024 and December 31, 2023.

 

Recurring Fair Value Measurements

 

Our interest rate caps are measured at fair value on a recurring basis (see Note 9 – Derivative Instruments for further details). The valuation of our interest rate caps are prepared by an independent third-party and are classified as Level 2 in the fair value hierarchy, as the valuation is approximated using market values of similar instruments in active markets.

 

The following table sets forth the carrying value and estimated fair value of our debt arrangements as of June 30, 2024 and December 31, 2023, respectively (amounts in thousands):

 

       June 30, 2024   December 31, 2023 
   Level   Carrying Value (1)   Fair Value (2)   Carrying Value (1)   Fair Value (2) 
       (unaudited)   (unaudited)         
Total indebtedness   2   $119,905   $124,976   $19,678   $19,678 

 

 

(1)Amounts disclosed are net of unamortized debt issuance costs and debt discounts.
  
(2)The fair value of our indebtedness as of June 30, 2024 was prepared by an independent third-party using a discounted cash flow analysis, reviewed by management utilizing estimated credit spreads, and observable market interest rates. The fair value of our debt as of December 31, 2023 approximated its carrying value.

 

Note 9 – Derivative Instruments

 

In connection with our variable rate loan agreements (Note 7 – Debt, Net), we were required to obtain and maintain interest rate protection in the form of interest rate caps during the term of the loans to effectively limit the impact of increases in the one-month SOFR. We are subject to credit risk by the counterparty of these derivative instruments in the event of non-performance under the derivative contracts, however we believe the amounts to be minimal.

 

16

 

 

The following table details our derivative financial instruments as of June 30, 2024 (amounts in thousands):

 

Schedule of Table Derivative Financial Instrument

Interest Rate Derivative  Notional Amount   Strike Price    Maturity Date
Interest rate cap  $112,514   5.07 %   July 2024
Interest rate cap  $104,000   6.25%   July 2025

 

The following table details the fair value of our derivative financial instruments (amounts in thousands):

 

   Fair Value (1) 
Interest Rate Derivative  June 30, 2024   December 31, 2023 
   (unaudited)     
Interest rate caps  $12   $93 

 

 

(1)Amounts are included in Other assets in our consolidated balance sheets.

 

The following table details the effect of our derivative financial instruments on our consolidated statements of operations (amounts in thousands):

 

 

      Three Months Ended June 30,   Six Months Ended June 30, 
Interest Rate Derivative  Location of Gain (Loss)  2024   2023   2024   2023 
      (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Interest rate caps  Other (expense) income  $(60)  $209   $(87)  $209 

 

Note 10 – Members’ Capital

 

Our Operating Agreement generally authorizes our Board to issue an unlimited number of units and options, rights, warrants and appreciation rights relating to such units for consideration or for no consideration and on the terms and conditions as determined by our Board, in its sole discretion, and in most cases without the approval of our members. These additional securities may be used for a variety of purposes, including in future offerings to raise additional capital and acquisitions. Our Operating Agreement currently authorizes the issuance of an unlimited number of Class A units, 100,000 Class B units and one Class M unit.

 

During the three months ended June 30, 2024 and 2023, we issued zero and 43,403 Class A units, respectively. During the six months ended June 30, 2024 and 2023, we issued 9,304 and 43,403 Class A units, respectively. As of June 30, 2024 and December 31, 2023, there were 3,631,703 and 3,622,399 Class A units, respectively, 100,000 Class B units and one Class M unit issued and outstanding.

 

Class A units

 

Upon payment in full of any consideration payable with respect to the initial issuance of our Class A units, the holder thereof will not be liable for any additional capital contributions to the Company. Holders of Class A units are not entitled to preemptive, redemption or conversion rights. Holders of our Class A units are entitled to one vote per unit on all matters submitted to a vote of our members. Matters must generally be approved by a majority (or, in the case of the election of directors, by a plurality) of the votes entitled to be cast.

 

Holders of our Class A units share ratably in any distributions we make, subject to any statutory or contractual restrictions on distributions and to any restrictions on distributions imposed by the terms of any preferred units we issue.

 

Upon our dissolution, liquidation or winding up, after payment of all amounts required to be paid to creditors and holders of preferred units, if any, holders of our Class A units are entitled to receive our remaining assets available for distribution.

 

Class B units

 

All of our Class B units are currently held by our Manager and were issued on September 14, 2021. Holders of our Class B units are not entitled to preemptive, redemption or conversion rights. Holders of our Class B units are entitled to one vote per unit on all matters submitted to a vote of our members. Matters must generally be approved by a majority (or, in the case of the election of directors, by a plurality) of the votes entitled to be cast.

 

Holders of our Class B units are entitled to share ratably as a class in 5% of any gains recognized by, or distributed to, the Company or recognized by or distributed from our Operating Companies or any subsidiary or other entity related to the Company, regardless of whether the holders of our Class A units have received a return of their capital. The allocation and distribution rights that the holders of our Class B units are entitled to may not be amended, altered or repealed, and the number of authorized Class B units may not be increased or decreased, without the consent of the holders of our Class B units. In addition, our Manager, or any other holder of our Class B units, will continue to hold the Class B units even if our Manager is no longer our manager.

 

17
 

 

Upon our dissolution, liquidation or winding up, after payment of all amounts required to be paid to creditors and holders of preferred units, if any, holders of Class B units will be entitled to receive any accrual of gains or distributions otherwise distributable pursuant to the terms of the Class B units, regardless of whether the holders of our Class A units have received a return of their capital.

 

Class M unit

 

The Class M unit is currently held by our Manager and was issued on September 14, 2021. The holder of our Class M unit is not entitled to preemptive, redemption or conversion rights. The holder of our Class M unit is entitled to that number of votes equal to the product obtained by multiplying (i) the sum of the aggregate number of outstanding Class A units plus Class B units, by (ii) 10, on matters on which the Class M unit has a vote. Our Manager will continue to hold the Class M unit for so long as it remains our manager.

 

The holder of our Class M unit does not have any right to receive ordinary, special or liquidating distributions.

 

Preferred units

 

Under our Operating Agreement, our Board may from time to time establish and cause us to issue one or more classes or series of preferred units and set the designations, preferences, rights, powers and duties of such classes or series.

 

Basic and Diluted Loss Per Class A Unit

 

For the three months ended June 30, 2024 and 2023, the basic and diluted weighted-average units outstanding were 3,631,703 and 3,526,511, respectively. For the three months ended June 30, 2024 and 2023, net loss attributable to Class A units was $4.7 million and $4.1 million, respectively, and the loss per basic and diluted unit was $1.30 and $1.16, respectively.

 

For the six months ended June 30, 2024 and 2023, the basic and diluted weighted-average units outstanding were 3,631,617 and 3,524,988, respectively. For the six months ended June 30, 2024 and 2023, net loss attributable to Class A units was $8.7 million and $6.9 million, respectively, and the loss per basic and diluted unit was $2.40 and $1.95, respectively.

 

Note 11 – Commitments and Contingencies

 

As of June 30, 2024, we were not subject to any material litigation nor were we aware of any material litigation threatened against us.

 

In connection with the development of our investment at 1000 First Avenue North, St. Petersburg, Florida (“1000 First”) and 1991 Main, we have entered into separate construction management agreements for each asset which contain terms and conditions that are customary for the related scope of work. As of June 30, 2024, we have an aggregate unfunded commitment of $109.1 million under these two development projects. As of June 30, 2024, $24.5 million, inclusive of retainage of $13.7 million, is outstanding and payable in connection with these developments.

 

Note 12 – Subsequent Events

 

Management has evaluated subsequent events to determine if events or transactions occurring after the balance sheet date through the date the consolidated financial statements were issued require potential adjustment to or disclosure in the consolidated financial statements and has concluded that, except as set forth below, all such events or transactions that would require recognition or disclosure have been recognized or disclosed.

 

Through the date of this Form 10-Q, we drew down an additional $6.5 million on the 1991 Main Construction Loan.

 

On August 8, 2024, additional phases of our 1991 Main development project, totaling approximately $37 million in capitalized cost, reached substantial completion and were placed into service.

 

 

18
 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

In this Quarterly Report on Form 10-Q (this “Form 10-Q”), unless context otherwise requires, references to “we,” “us,” “our” “Belpointe” or the “Company” refer to Belpointe PREP, LLC, its operating companies, Belpointe PREP OC, LLC, and Belpointe PREP TN OC, LLC (each an “Operating Company” and collectively, the “Operating Companies”), and each of the Operating Companies’ subsidiaries, collectively.

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited consolidated financial statements and related notes appearing elsewhere in this Form 10-Q and our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2023 (our “Annual Report”) filed with the U.S. Securities and Exchange Commission on March 29, 2024, a copy of which may be accessed here. As discussed in the section entitled “Forward-Looking Statements,” the following discussion and analysis contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they never materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section entitled “Risk Factors” included our Annual Report.

 

Overview

 

We are the only publicly traded qualified opportunity fund listed on a national securities exchange. We are a Delaware limited liability company formed on January 24, 2020. We have been treated as a partnership for U.S. federal income tax purposes since our tax year ended December 31, 2020, and we currently intend to operate in a manner that will allow us to continue to meet the requirements for classification as a partnership. We are focused on identifying, acquiring, developing or redeveloping and managing commercial real estate located within qualified opportunity zones. At least 90% of our assets consist of qualified opportunity zone property. We qualified as a qualified opportunity fund beginning with our taxable year ended December 31, 2020. Because we are a qualified opportunity fund certain of our investors are eligible for favorable capital gains tax treatment on their investments.

 

All of our assets are held by, and all of our operations are conducted through, one or more of our Operating Companies, either directly or indirectly through their subsidiaries. We are externally managed by Belpointe PREP Manager, LLC (our “Manager”), which is an affiliate of our sponsor, Belpointe, LLC (our “Sponsor”).

 

On May 9, 2023, the U.S. Securities and Exchange Commission (“SEC”) declared effective our registration statement on Form S-11, as amended (File No. 333-271262) (the “Follow-on Registration Statement”), registering the offer and sale of up to $750,000,000 of our Class A units on a continuous “best efforts” basis by any method deemed to be an “at the market” offering pursuant to Rule 415(a)(4) under the Securities Act of 1933, as amended (the “Securities Act”), including by offers and sales made directly to investors or through one or more agents.

 

In connection with the Follow-on Registration Statement, we entered into a non-exclusive dealer manager agreement with Emerson Equity LLC (the “Dealer Manager”), a registered broker-dealer, for the sale of our Class A units through the Dealer Manager. The Dealer Manager will enter into participating dealer agreements and wholesale agreements with other broker-dealers, referred to as “selling group members,” to authorize those broker-dealers to solicit offers to purchase our Class A units. We will pay our Dealer Manager commissions of up to 0.25%, and the selling group members commissions ranging from 0.25% to 4.50%, of the principal amount of Class A unit sold in the Follow-on Offering. As of June 30, 2024, we have not sold any Class A units in connection with the Follow-on Offering.

 

In addition, the Follow-on Registration Statement constitutes a post-effective amendment to the registration statement on Form S-11, as amended (File No. 333-255424), registering the offer and sale of our ongoing initial public offering of up to $750,000,000 of our Class A units, declared effective by the SEC on September 30, 2021, of which $514,013,330 remained unsold as of June 30, 2024 (our “Primary Offering” and, together with our Follow-on Offering, our “Public Offerings”).

 

The purchase price for Class A units in our Public Offerings will be the lesser of (i) the net asset value (“NAV”) of our Class A units, and (ii) the average of the high and low sale prices of our Class A units on the NYSE American (the “NYSE”) during regular trading hours on the last trading day immediately preceding the investment date on which the NYSE was open for trading and trading in our Class A units occurred. Our Manager calculates our NAV within approximately 60 days of the last day of each quarter, and any adjustments take effect as of the first business day following its public announcement. On June 3, 2024, we announced that our NAV as of March 31, 2024 was equal to $99.59 per Class A unit.

 

19
 

 

Our Business Outlook

 

Market conditions for multifamily and mixed-use rental properties in the geographic markets in which we operate remained strong over the past several quarters. Future economic conditions and the demand for multifamily and mixed-use rental properties in the geographic markets in which we operate are, and the real estate industry in general is, subject to uncertainty as a result of a number of factors, including, among others, construction delays, delays in the lease-up and stabilization of properties, unemployment rates, changes with respect to borrowing costs as a result of interest rates and other factors, inflation, fluctuations in occupancy rates and market rents, financial market volatility, general economic uncertainty, increasing energy costs, supply chain disruptions and labor shortages. The potential effect of these and other factors and the projected impact of these and other events on our business, results of operations and financial performance, presents material uncertainty and risk with respect to our future performance and financial results, including the potential to negatively impact our costs of operations, our financing arrangements, the value of our investments, and the laws, regulations and governmental and regulatory policies applicable to us. As a result, our past performance may not be indicative of future results.

 

Given the evolving nature of certain of these factors, the extent to which they may impact our future performance and financial results will depend on future developments which remain highly uncertain and, as a result, at this time we are unable to estimate the impact that these factors may have on our future financial results. Our Manager continuously reviews our investment and financing strategies for optimization and to reduce our risk in the face of the fluidity of these and other factors.

 

Our Investments

 

As of the date of this Form 10-Q, our investment portfolio consisted of the following multifamily and mixed-use rental properties:

 

1991 Main Street – Sarasota, Florida (also known as “Aster & Links”) – 1991 Main Street (“1991 Main” or “Aster & Links”) is a 5.13-acre site which was acquired for an aggregate purchase price of $20.7 million, inclusive of transaction costs and deferred financing fees. On August 24, 2023, we acquired an adjacent land parcel that was previously subject to a ground lease for a purchase price of $4.9 million, inclusive of transaction costs.

 

1991 Main is being developed as two 10 story buildings with over 900 garage and surface-level parking spaces marketed under the name “Aster & Links.” Aster & Links features 424-apartments, including a mix of one-bedroom, two-bedroom, three-bedroom, four-bedroom apartments, townhome-style penthouse apartments, and six guest suite apartments, with approximately 51,000 square feet of retail space located on the first level. In May 2023, we announced the signing of a definitive lease agreement with Sprouts Farmers Market (“Sprouts”), one of the fastest growing specialty retailers of fresh, natural and organic food in the United States. Sprouts will occupy approximately 23,000 square feet of retail space at Aster & Links.

 

Aster & Links will include a clubroom, fitness room, center courtyard with heated saltwater pool and roof top amenities including a community room and a private dining area for private events as well as outdoor grills and seating. In addition, each building will have its own leasing office.

 

Aster & Links is situated in downtown Sarasota, at the intersection of Main Street and Links Avenue, and is located in a high foot traffic area next to a number of popular retail establishments. Sarasota’s metro area economy is the largest of the southwest Florida markets and has had very strong gains in jobs, population, and home values over the past year.

 

During the second quarter of 2024, construction was completed on seven floors in one of the two buildings consisting of 145 apartment units, and the retail space leased to Sprouts. The remaining construction on both buildings is expected to be completed by the end of 2024.

 

1991 Main Construction Management Agreement

 

During the year ended December 31, 2022, our indirect wholly-owned subsidiary entered into a construction management agreement for the development of 1991 Main. The construction management agreement contains terms and conditions that are customary for a project of this type and will be subject to a guaranteed maximum price (a “GMP”). We currently anticipate that the funding for construction and soft costs associated with the development will be a minimum of $186.8 million, inclusive of the GMP, and are building to an estimated unlevered yield of greater than 6%.

 

1991 Main Construction Loan

 

On May 12, 2023, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement (the “1991 Main Construction Loan Agreement”) for up to $130.0 million in principal amount (the “1991 Main Construction Loan”) with Bank OZK (the “1991 Main Mortgage Lender”), which is secured by 1991 Main. Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (SOFR) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%, and may be used to fund the development of 1991 Main. The 1991 Main Construction Loan has an initial maturity date of May 12, 2027 and contains a one-year extension option, subject to certain restrictions. As of June 30, 2024, we have drawn down $71.7 million on the 1991 Main Construction Loan.

 

20
 

 

1991 Main Interest Rate Cap

 

As required under the terms of the 1991 Main Construction Loan Agreement, our indirect majority-owned subsidiary also entered into an interest rate cap agreement, effective July 10, 2023 (the “1991 Main Interest Rate Cap”), which, as of June 30, 2024, had a notional amount of approximately $112.5 million, a one-month SOFR rate based strike price of 5.07%, and which had a maturity date of July 10, 2024. We reacquired an interest rate cap, effective July 10, 2024, which has a one year term to maturity with a maximum notional amount of $115.1 million and a one-month SOFR rate based strike price of 5.07%.

 

1991 Main Mezzanine Loan

 

On January 31, 2024, our indirect majority-owned subsidiary entered into a mezzanine loan agreement, for up to $56.4 million in principal amount (the “1991 Main Mezzanine Loan”) with Southern Realty Trust Holdings, LLC (the “1991 Main Mezzanine Lender”). The 1991 Main Mezzanine Loan bears interest at a rate of 13.0% per annum and is secured by our investment in 1991 Main. Advances under the 1991 Main Mezzanine Loan may be used to reimburse us for certain costs and expenses incurred in relation to, and to fund the continued development of, 1991 Main. The 1991 Main Mezzanine Loan has an initial maturity date of May 12, 2027 and contains a one-year extension option, subject to certain restrictions.

 

In connection with the 1991 Main Mezzanine Loan, we are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan (the “Reserves”). We also provided the 1991 Main Mezzanine Lender with (i) a completion guaranty, which, among other things, guarantees completion of the work on 1991 Main, and (ii) a carveout guaranty, which, among other things, indemnifies the 1991 Main Mezzanine Lender for losses resulting from certain “bad acts,” insolvency, environmental conditions, violations of the terms of the 1991 Main Mezzanine Loan and certain provisions of the 1991 Main Construction Loan Agreement (collectively, the “Mezzanine Guarantees”). Similar to the Carveout Guaranty we provided to the 1991 Main Mortgage Lender, the Mezzanine Guarantees contain financial covenants requiring that we maintain liquid assets of no less than $20.0 million and a net worth of no less than $130.0 million. As of June 30, 2024, the principal balance of the 1991 Main Mezzanine Loan was $43.3 million.

 

1900 Fruitville Road – Sarasota Florida – 1900 Fruitville Road is a 1.2-acre site, consisting of a retail building and parking lot, which we acquired for an aggregate purchase price of $4.7 million, inclusive of transaction costs. In July 2024, we completed the redevelopment of this property into additional non-exclusive parking for Sprouts, our grocery store tenant at Aster & Links.

 

1000 First Avenue North and 900 First Avenue North – St. Petersburg, Florida (also known as “Viv”) – We will consolidate several parcels, comprising 1.6-acres of land (previously referred to as 902-1020 First Avenue North, St. Petersburg, Florida), which we acquired for an aggregate purchase price of $12.1 million, inclusive of transaction costs, into 1000 First Avenue North, St. Petersburg, Florida (“1000 First” or “Viv”).

 

900 First Avenue North (“900 First”) is a parcel of land with a two-tenant retail building which we acquired for an aggregate purchase price of $2.5 million, inclusive of transaction costs. 900 First will remain a two-tenant retail building and we have taken the additional development rights and added them to 1000 First.

 

1000 First is being developed into a 15-story high-rise building marketed under the name “Viv.” Viv will be comprised of two 11-story residential towers above a 4-story parking garage, featuring approximately 269-apartment homes with a mix of studio, one-bedroom, two-bedroom and three-bedroom units, with approximately 15,500 square feet of retail space located on the first level. Amenities at Viv will include a clubroom, fitness center, courtyard with a swimming pool, shared working space and a leasing office. We currently anticipate construction to be completed in the second half of 2025.

 

Viv is located in the downtown district of St. Petersburg, one mile west of Tampa Bay and the downtown waterfront district and only one block away from Tropicana Field, home to the Tampa Bay Rays professional baseball team and features direct access to downtown amenities such as public parking, restaurants, museums and cultural sites. In September of 2023, the Tampa Bay Rays, City of St. Petersburg and Pinellas County announced a joint plan to build a brand new approximately 30,000 seat ballpark on the 86-acre site where the team’s current stadium sits. The project will include nearly 8 million square feet of mixed-use development and result in over $6.5 billion in investment in the Gas Plant District over the next 20 years.

 

21
 

 

St. Petersburg placed 44th on Niche’s 2023 Best Cities to Live in America list, earning an Overall Niche Grade of “A.” St. Petersburg is the 5th largest city in Florida and the 88th largest city in the United States and has an average annual population growth rate of approximately 0.82% since 2020. Downtown St. Petersburg is one of the fastest growing neighborhoods in the Tampa-St. Petersburg-Clearwater metropolitan statistical area (“MSA”) and has experienced increased demand in recent years because of proximity to the water, sporting events, shopping, bars and restaurants in the neighborhood. The Tampa-St. Petersburg-Clearwater MSA is home to more than 20 corporate headquarters, seven of which are Fortune 1000 companies. The St. Petersburg area also includes a branch of St. Petersburg College and the University of South Florida St. Petersburg and is home to two professional sports teams, the Tampa Bay Rays (Major League Baseball) and the Tampa Bay Rowdies (United Soccer League Championship).

 

1000 First Construction Management Agreement

 

In April 2023, our indirect majority-owned subsidiary entered into a construction management agreement in connection with the development of 1000 First. The construction management agreement contains terms and conditions that are customary for a project of this type and will be subject to a GMP of $140.1 million.

 

1000 First Construction Loan

 

On June 28, 2024, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement (the “1000 First Construction Loan Agreement”) for up to $104.0 million in principal amount (the “1000 First Construction Loan”) with various lenders, which is secured by 1000 First. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55% and may be used to fund the development of 1000 First. The 1000 First Construction Loan has an initial maturity date of June 28, 2027 and contains two one-year extension options, subject to certain restrictions. As of June 30, 2024, we have not yet drawn down on the 1000 First Construction Loan.

 

1000 First Interest Rate Cap

 

As required under the terms of the 1000 First Construction Loan Agreement, our indirect majority-owned subsidiary also entered into an interest rate cap agreement, effective June 28, 2024 (the “1000 First Interest Rate Cap”), which, as of June 30, 2024, had a notional amount of approximately $104.0 million, a one-month SOFR rate based strike price of 6.25%, and which is due to mature on July 1, 2025.

 

1701, 1702 and 1710 Ringling Boulevard – Sarasota, Florida – 1701 Ringling Boulevard (“1701 Ringling”) and 1710 Ringling Boulevard (“1710 Ringling”) make up a 1.6-acre site, consisting of a six-story office building and a parking lot which we acquired for an aggregate purchase price of $7.0 million, inclusive of transaction costs. We currently anticipate that 1701 Ringling will be renovated into a modern office building, consisting of approximately 80,000 square feet of rentable space, with 1710 Ringling consisting of an approximately 128-space parking lot. Upon acquiring 1701 Ringling, we entered into a new lease agreement with the existing tenant covering approximately 42,000 square feet for an initial term of 20 years, and several lease extension options.

 

1702 Ringling Boulevard (“1702 Ringling” and, together with 1701 Ringling and 1710 Ringling, “1701-1710 Ringling”) is a 0.327-acre site consisting of a fully-leased, single-story 1,546 gross square foot single-tenant office building and associated parking lot, which we acquired for an aggregate purchase price of $1.5 million, inclusive of transaction costs. We currently anticipate holding 1702 Ringling for future multifamily development.

 

1701-1710 Ringling is located within the historic downtown Sarasota area along Ringling Boulevard, a major two-way arterial road, with good access to the surrounding Sarasota market, as well as easy access to Interstate 75 and the greater Tampa-St Petersburg area. 1701-1710 Ringling is located in a high foot traffic area close to a number of popular restaurants and retail establishments.

 

497-501 Middle Turnpike and Cedar Swamp Road – Storrs, Connecticut – 497-501 Middle Turnpike (“497-501 Middle”) is an approximately 60.0-acre site, consisting of approximately 30 acres of former golf course and approximately 30 acres of wetlands some of which includes walking trails. We acquired a majority ownership interest in CMC Storrs SPV, LLC (“CMC”), the holding company for 497-501 Middle, for an initial capital contribution of $3.8 million.

 

We currently anticipate 497-501 Middle will be developed into an approximately 261-apartment home community and an adjacent single-family home, with amenities that will include a leasing office, clubroom with chef’s kitchen, fitness center, game room, study/lounge area, meeting rooms, and an outside AstroTurf meadow.

 

Cedar Swamp Road (“Cedar Swamp Road”) is a 1.1-acre site immediately adjacent to 497-501 Middle, which we acquired for a purchase price of $0.3 million, inclusive of transaction costs. We currently anticipate adding Cedar Swamp Road to the 497-501 Middle development.

 

22
 

 

497-501 Middle and Cedar Swamp Road are located less than a mile from the main college campus at the University of Connecticut (“UConn”) in Storrs, Connecticut (“Storrs”), approximately 30 minutes from Hartford, Connecticut, and 90 minutes from Boston, Massachusetts. UConn ranked 26th among “top public universities” nationally in the 2024 U.S. New & World Report (“U.S. News”) collegiate rankings, and, based on a fact sheet published by UConn, over 19,300 undergraduate students attended college at the Storrs campus in 2022, with more than a third of those students living off campus.

 

900 8th Avenue South – Nashville, Tennessee – 900 8th Avenue South (“900 8th Avenue South”) is a 3.2-acre land assemblage, which we acquired for an aggregate purchase price of $19.7 million, inclusive of transaction costs.

 

On June 26, 2024, our indirect majority-owned subsidiary entered into a fixed-rate loan for $10.0 million in principal amount with KHRE SMA Funding, LLC, which is secured by 900 8th Avenue South (the “900 8th Land Loan”). The 900 8th Land Loan bears interest at a rate of 9.50% per annum, and is due to mature on June 26, 2025, with two six-month extension options, subject to certain restrictions.

 

900 8th Avenue South is located in central Nashville at the north end of the 8th Avenue South District, within walking distance of a number of popular retail, dining and nightlife establishments in downtown Nashville. The parcels have received approval for a mixed-use development including residential, retail and office with a maximum of 300 residential multi-family units and a maximum of seven stories.

 

1700 Main Street – Sarasota, Florida – 1700 Main Street (“1700 Main”) is a 1.3-acre site, consisting of a former gas station, a three-story office building with parking lot and a two-story retail building, which we acquired for an aggregate purchase price of $6.9 million, inclusive of transaction costs. We currently anticipate that 1700 Main will be redeveloped into an approximate 200-apartment home community consisting of one-bedroom, two-bedroom and three-bedroom units, with approximately 6,400 square feet of retail space located on the first two levels. We anticipate that 1700 Main will consist of a 10-story podium style building with a 3-story, 330-space garage and 7 stories of apartments above, including a clubroom, fitness center and courtyard with a swimming pool, as well as a leasing office.

 

U.S. News & World Report ranked Sarasota as the 5th best place to live in the United States for 2023-2024, number two among the fastest growing places in the U.S., and the 18th best place to retire. Sarasota is headquarters to a diverse group of large companies, such as Boar’s Head Provisions, CAE Healthcare, PGT Innovations, Tervis, Sun Hydraulics and Voalte. The Sarasota area also has a large number of universities including the University of Southern Florida, Florida State University’s College of Medicine campus, Ringling College, State College of Florida, Keiser College and New College of Florida.

 

1700 Main is located in historic downtown Sarasota along Main Street and is located in a high foot traffic area next to a number of popular restaurants and retail establishments.

 

690/1106 Davidson Street – Nashville, Tennessee – 690/1106 Davidson Street (“690/1106 Davidson Street”) is an approximately 8.0-acre site, consisting of two industrial buildings and associated parking, which we acquired for an aggregate purchase price of $21.0 million, inclusive of transaction costs. We currently anticipate that 690/1106 Davidson Street will be redeveloped into mixed-use residential community consisting of studio, one-bedroom, two-bedroom and three-bedroom apartments. The buildings will have a fitness center, game room, co-working spaces, outdoor heated saltwater swimming pool, riverfront courtyards and rooftop terraces as well as a leasing office. In September 2023, the parcels were successfully rezoned to accommodate medium to high density multi-family residential and a mix of other commercial uses including hotel, office, retail and restaurant.

 

1130 Davidson Street – Nashville, Tennessee – 1130 Davidson Street (“1130 Davidson Street”) is an approximately 1.7-acre site consisting of a single-story, 10,000 square foot retail building and associated parking lot, which we acquired for an aggregate purchase price of $2.1 million, inclusive of transaction costs. The building is leased back to the seller through November 2024, with the ability to continue month to month thereafter. In September 2023, the parcel was successfully rezoned to accommodate medium to high density multi-family residential and a mix of other commercial uses including hotel, office, retail and restaurant.

 

1400 Davidson Street – Nashville, Tennessee – 1400 Davidson Street (“1400 Davidson Street”) is an approximately 5.9-acre site consisting of an industrial building, which we acquired for an aggregate purchase price of $16.4 million, inclusive of transaction costs. We currently anticipate that 1400 Davidson Street will be redeveloped into a mixed-use residential community consisting of studio, one-bedroom, two-bedroom and three bedroom apartments. In September 2023, the parcel was successfully rezoned to accommodate medium to high density multi-family residential and a mix of other commercial uses including hotel, office, retail and restaurant.

 

23
 

 

Storrs Road – Storrs, Connecticut – Storrs Road (“Storrs Road”) is a 9.0-acre parcel of land near UConn, which we acquired for an aggregate purchase price of $0.1 million, inclusive of transaction costs. We currently anticipate holding Storrs Road for future multifamily development.

 

1750 Storrs Road - Storrs, Connecticut – 1750 Storrs Road (“1750 Storrs”) is an approximately 19.0-acre development site near UConn, which we acquired for an aggregate purchase price of $5.5 million, inclusive of transaction costs.

 

We currently anticipate that 1750 Storrs will be developed into a multifamily mixed-use development, featuring one-bedroom, two-bedroom and three-bedroom apartments. Amenities are anticipated to include a clubhouse, with state-of-the-art fitness center, chef’s kitchen and more.

 

901-909 Central Avenue North – St. Petersburg, Florida – 901-909 Central Avenue North (“901-909 Central Avenue”) is a 0.13-acre site consisting of a single-story 5,328 gross square foot retail/office building comprised of 4 units located in St. Petersburg, Florida, which we acquired for an aggregate purchase price of $2.6 million, inclusive of transaction costs.

 

Results of Operations

 

The following table sets forth information regarding our consolidated results of operations during the three and six months ended June 30, 2024 and 2023 (amounts in thousands):

 

   Three Months Ended June 30,           Six Months Ended June 30,          
   2024   2023   $ Change   % Change   2024   2023    $ Change   % Change 
Revenue                                         
Rental revenue  $384   $778   $(394)   (51)%  $721   $1,275    $(554)   (43)%
Total revenue   384    778    (394)   (51)%   721    1,275     (554)   (43)%
                                          
Expenses                                         
Property expenses   1,429    989    440    44%   2,692    2,007     685    34%
General and administrative   1,176    1,216    (40)   (3)%   2,746    2,987     (241)   (8)%
Interest expense   1,705    —    1,705    100%   2,426    —     2,426    100%
Depreciation and amortization   641    688    (47)   (7)%   925    1,200     (275)   (23)%
Impairment of real estate   182    2,166    (1,984)   (92)%   777    2,166     (1,389)   (64)%
Total expenses   5,133    5,059    74    1%   9,566    8,360     1,206    14%
                                          
Other income                                         
Interest income   96    1    95    9500%   238    1     237    23700%
Other (expense) income   (63)   209    (272)   (130)%   (90)   206     (296)   (144)%
Total other income   33    210    (177)   (84)%   148    207     (59)   (29)%
                                          
Net loss   (4,716)   (4,071)   (645)   16%   (8,697)   (6,878)    (1,819)   26%
Net income attributable to noncontrolling interests   (4)   (9)   5    (56)%   (4)   (12)    8    (67)%
Net loss attributable to Belpointe PREP, LLC  $(4,720)  $(4,080)  $(640)   16%  $(8,701)  $(6,890)   $(1,811)   26%

 

Revenue

 

Rental Revenue

 

During the three and six months ended June 30, 2024 as compared to the same period in 2023, rental revenue decreased by $0.4 million and $0.6 million, respectively. This decrease is primarily due to lower below-market rent intangible amortization as certain intangible liabilities became fully amortized subsequent to June 30, 2023.

 

Expenses

 

Property Expenses

 

During the three and six months ended June 30, 2024 and 2023, property expenses consisted of management fees, property operational expenses, real estate taxes, and utilities and insurance expenses incurred in relation to our operating properties. During the three and six months ended June 30, 2024, as compared to the same period in 2023, property expenses increased by $0.4 million and $0.7 million, respectively. This increase is primarily due to property general and administrative expenses incurred at Aster & Links in the current year periods, whereas there was no such expenses in the prior year periods.

 

24
 

 

General and Administrative

 

During the three and six months ended June 30, 2024 and 2023, general and administrative expenses primarily consisted of employee cost sharing expenses (pursuant to our management agreement and employee and cost sharing agreement), marketing expenses, legal, audit, tax and accounting fees. During the three months ended as compared to the same period in 2023, general and administrative expenses remained relatively unchanged. During the six months ended June 30, 2024 as compared to the same period in 2023, general and administrative expenses decreased by $0.2 million, primarily due to lower legal fees and marketing expenses, partially offset by higher tax professional fees.

 

Interest Expense

 

During the three and six months ended June 30, 2024, interest expense was comprised of interest related costs associated with our debt obligations. During the three and six months ended June 30, 2024, interest expense totaled $1.7 million and $2.4 million, respectively, due to gross interest expense of $2.6 million and $4.3 million, respectively, and the impact of non-cash amortization of debt discount and debt issuance costs of $0.4 million and $0.8 million, respectively, partially offset by capitalized interest and fees of $1.3 million and $2.6 million, respectively. Please see “Note 7– Debt” in our consolidated financial statements in this Form 10-Q for additional information regarding our debt arrangements.

 

Depreciation and Amortization

 

During the three and six months ended June 30, 2024 as compared to the same periods in 2023, depreciation and amortization decreased by less than $0.1 million and $0.3 million, respectively. This decrease is primarily attributable to lower in-place lease intangible amortization as certain intangible assets became fully amortized subsequent to June 30, 2023, partially offset by the impact of placing certain fixed assets into service at Aster & Links during the three and six months ended June 30, 2024.

 

Impairment of Real Estate

 

During the three and six months ended June 30, 2024, we recorded impairment charges of $0.2 million and $0.8 million, respectively. During the three and six months ended June 30, 2023, we recorded impairment charges of $2.2 million and $2.2 million, respectively. The impairment charges for all periods were in relation to one of our real estate assets located in Nashville, Tennessee, based on our conclusion that the estimated fair market value of the real estate asset was lower than the carrying value, and as a result, we reduced the carrying value to the estimated fair market value.

 

Other income

 

Interest Income

 

Interest income for the three and six months ended June 30, 2024, totaled $0.1 million and $0.2 million, respectively, which was comprised of interest earned from cash balances held in interest bearing bank accounts.

 

Other (expense) income

 

Other (expense) income for the periods presented was primarily comprised of gains and losses in connection with our interest rate caps. Please see “Note 9 – Derivative Instruments” in our consolidated financial statements in this Form 10-Q for additional information.

 

Liquidity and Capital Resources

 

Overview

 

Our primary needs for liquidity and capital resources are to fund our investments, including construction and development costs, pay our Public Offering and operating fees and expenses, pay any distributions that we may make to the holders of our units and pay interest on our outstanding indebtedness.

 

Our Public Offering and operating fees and expenses include, among other things, legal, audit and valuation fees and expenses, federal and state filing fees, SEC, FINRA and NYSE filing fees, printing expenses, administrative fees, transfer agent fees, marketing and distribution fees, the management fee that we pay to our Manager, and fees and expenses related to acquiring, financing, appraising, and managing our commercial real estate properties. We do not have office or personnel expenses as we do not have any employees.

 

We believe that our cash on-hand, the anticipated net proceeds from our Public Offerings, the projected cash flows from our real estate assets and our current and anticipated financing activities will be sufficient to meet our liquidity and capital resource requirements for the next 12 months and beyond.

 

Liquidity

 

Our future needs for liquidity will depend on a variety of factors, including, without limitation, our ability to generate cash flows from operations, the timing and availability of net proceeds from our Public Offerings and any future offerings that we may conduct, the timing and extent of our real estate acquisition and disposition activities, and the timing and extent our construction and development costs.

 

25
 

 

Economic uncertainty, fluctuating interest rates, volatility in the real estate markets, slowdowns in transaction volume, delays in financings from banks and other lenders and other negative trends may, in the future, adversely impact our ability to timely access potential sources of liquidity. If we are unable to raise additional capital when desired, or on terms that are acceptable to us, our business, financial condition and results of operations could be adversely affected.

 

Capital Requirements and Resources

 

Where our Manager and its affiliates, including our Sponsor, have funded, and in the future if they continue to fund, our capital requirements by advancing us offering and operating fees and expenses, we reimburse our Manager and its affiliates, including our Sponsor, pursuant to the terms of our management agreement and employee and cost sharing agreement. Fees payable and expenses reimbursable to our Manager and its affiliates, including our Sponsor, may be paid, at the election of the recipient, in cash, by issuance of our Class A Units at the then-current NAV, or through some combination of the foregoing. There were no Public Offering costs incurred by our Manager and its affiliates during the six months ended June 30, 2024 and 2023. During the three months ended June 30, 2024 and 2023, our Manager and its affiliates, including our Sponsor, incurred operating expenses of $0.5 million and $0.6 million, respectively, on our behalf. During the six months ended June 30, 2024 and 2023, our Manager and its affiliates, including our Sponsor, incurred operating expenses of $1.2 million and $1.3 million, respectively, on our behalf.

 

During the year ended December 31, 2022, our indirect majority-owned subsidiary entered into a construction management agreement for the development of 1991 Main. For additional details regarding 1991 Main, see “—Our Investments—1991 Main Street – Sarasota Florida (Aster & Links).” The construction management agreement contains terms and conditions that are customary for a project of this type and will be subject to guaranteed maximum price. As of June 30, 2024, we had an unfunded capital commitment totaling $30.5 million under the terms of this agreement as well as other construction related commitments for the development of 1991 Main. As of the date of this Form 10-Q, we currently anticipate that the remaining funding for construction and soft costs associated with the development of 1991 Main will be a minimum of $52.7 million (inclusive of the aforementioned unfunded capital commitment).

 

During the year ended December, 31, 2023, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement for up to $130.0 million in principal amount to fund the development of 1991 Main. Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. The 1991 Main Construction Loan has an initial maturity date of May 12, 2027 and contains a one-year extension option, subject to certain restrictions. As of June 30, 2024, we have drawn down $71.7 million on the 1991 Main Construction Loan. For additional details regarding the 1991 Main Construction Loan, see “—Our Investments—1991 Main Street – Sarasota Florida (also known as “Aster & Links”).”

 

On January 31, 2024, our indirect majority-owned subsidiary entered into a mezzanine loan agreement for up to $56.4 million in principal amount. The 1991 Main Mezzanine Loan bears interest at a rate of 13.0% per annum, and is secured by 1991 Main. In connection with the 1991 Main Mezzanine Loan, we are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. As of June 30, 2024, the 1991 Main Mezzanine Loan balance was $43.3 million. Proceeds under the 1991 Main Mezzanine Loan may be used to reimburse the Company for certain costs and expenses incurred in relation to, and to fund the continued development of, 1991 Main. The 1991 Main Mezzanine Loan has an initial maturity date of May 12, 2027 and contains a one-year extension option, subject to certain restrictions. For additional details regarding the 1991 Main Mezzanine Loan, see “—Our Investments—1991 Main Street – Sarasota Florida (also known as “Aster & Links”).”

 

In April 2023, our indirect majority-owned subsidiary entered into a construction management agreement for the development of 1000 First. For additional details regarding 1000 First, see “—Our Investments—1000 First Avenue North and 900 First Avenue North – St. Petersburg, Florida (also known as “Viv”).” The construction management agreement contains terms and conditions that are customary for a project of this type and will be subject to guaranteed maximum price. As of June 30, 2024, we had an unfunded capital commitment of $78.7 million under the terms of this agreement. We currently anticipate the remaining funding for construction and soft costs associated with the development of 1000 First will be a minimum of approximately $103.9 million (inclusive of the aforementioned unfunded capital commitment).

 

On June 28, 2024, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement for up to $104.0 million in principal amount. The 1000 First Construction Loan bears interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%, and is secured by 1000 First. Advances under the 1000 First Construction Loan may be used to fund the development of 1000 First. The 1000 First Construction Loan has an initial maturity date of June 28, 2027 and contains two one-year extension options, subject to certain restrictions. For additional details regarding the 1000 First Construction Loan, see “—Our Investments—1000 First Avenue North and 900 First Avenue North – St. Petersburg, Florida (also known as “Viv”). As of June 30, 2024, we have not yet drawn down on the 1000 First Construction Loan.

 

On June 26, 2024, our indirect majority-owned subsidiary entered into a fixed-rate loan for $10.0 million in principal amount with KHRE SMA Funding, LLC, which is secured by 900 8th Avenue South. The 900 8th Land Loan bears interest at a rate of 9.50% per annum, and is due to mature on June 26, 2025, with two six-month extension options, subject to certain restrictions. For additional details regarding the 900 8th Land Loan, see “—Our Investments—900 8th Avenue South – Nashville, Tennessee.”

 

We expect to continue to obtain the capital resources that we need over the short and long-term from cash on-hand, from the proceeds of our Public Offerings and any future offerings that we may conduct, from the advancement of reimbursable fees and expenses by our Manager and its affiliates, including our Sponsor, from the proceeds of secured or unsecured financing from banks and other lenders, from projected operating funds from our real estate assets and from any other undistributed cash flow generated from operations. For additional details regarding our Public Offerings, see “—Overview” and “Part II, Item 2. Unregistered Sales of Equity Securities and Use of Proceeds—Use of Proceeds from Registered Sales of Securities.”

 

26
 

 

Leverage

 

We employ leverage in order to provide more funds available for investment. We believe that careful use of conservatively structured leverage will help us to achieve our diversification goals and potentially enhance the returns on our investments.

 

Our targeted aggregate property-level leverage, excluding any debt at the Company level or on assets under development or redevelopment, after we have acquired a substantial portfolio of stabilized commercial real estate, is between 50-70% of the greater of the cost (before deducting depreciation or other non-cash reserves) or fair market value of our assets. During the period when we are acquiring, developing and redeveloping our investments, we may employ greater leverage on individual assets. An example of property-level leverage is a mortgage loan secured by an individual property or portfolio of properties incurred or assumed in connection with our acquisition of such property or portfolio of properties. An example of debt at the Company level is a line of credit obtained by us or our Operating Companies.

 

Our Manager may from time to time modify our leverage policy in its discretion in light of then-current economic conditions, relative costs of debt and equity capital, market values of our assets, general conditions in the market for debt and equity securities, growth and acquisition opportunities or other factors. There is no limit on the amount we may borrow with respect to any individual property or portfolio.

 

Cash Flows

 

The following table provides a breakdown of the net change in our cash and cash equivalents and restricted cash during the six months ended June 30, 2024 and 2023 (amounts in thousands):

 

   Six Months Ended June 30, 
   2024   2023 
Net cash used in operating activities  $(5,383)  $(3,422)
Net cash used in investing activities   (79,315)   (51,637)
Net cash provided by financing activities   96,283    185 
Net increase (decrease) in cash, cash equivalents and restricted cash  $11,585   $(54,874)

 

As of June 30, 2024 and 2023, cash and cash equivalents and restricted cash totaled approximately $35.2 million and $90.1 million, respectively.

 

Net cash flows used in operating activities during the six months ended June 30, 2024 primarily relates to interest expense incurred on our indebtedness, the payment of employee cost sharing expenses as well as payments for legal, marketing, and accounting fees. Net cash flows used in operating activities during the six months ended June 30, 2023 primarily relates to the payment of management fees and employee cost sharing expenses as well as payments for legal, marketing, and accounting fees.

 

Net cash flows used in investing activities during the six months ended June 30, 2024 and 2023 primarily relates to funding costs for our development properties. For additional details regarding our development properties, see “—Our Investments.”

 

Net cash flows provided by financing activities for the six months ended June 30, 2024 primarily relates to net proceeds from the 1991 Main Mezzanine Loan, proceeds from the 1991 Main Construction Loan, and net proceeds from the 900 8th Land Loan. For additional details regarding our outstanding indebtedness, see “—Liquidity and Capital Resources.” Net cash flows provided by financing activities for the six months ended June 30, 2023 primarily relates to net proceeds received from our Public Offerings, partially offset by deferred financing costs paid in connection with the 1991 Main Construction Loan.

 

Critical Accounting Policies

 

The unaudited consolidated financial statements in this Form 10-Q have been prepared in accordance with U.S. GAAP. The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses, and related disclosures. We evaluate our estimates and assumptions on an ongoing basis. Our estimates are based on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Our actual results could differ from these estimates.

 

Our significant accounting policies are described in “Note 2—Summary of Significant Accounting Policies,” in our consolidated financial statements in this Form 10-Q. There have been no changes to our significant accounting policies and estimates during the six months ended June 30, 2024 as compared to those disclosed in “Note 2—Summary of Significant Accounting Policies” included in our Annual Report for the year ended December 31, 2023, a copy of which may be accessed here.

 

27
 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

We are a smaller reporting company, as defined in Item 10(f)(1) of Regulation S-K, and as a result are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures.

 

Evaluation of Disclosure Controls and Procedures

 

An evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) of the Exchange Act), as of the end of the period covered by this Form 10-Q, was undertaken by management, with the participation of our principal executive officer and principal financial officer. Based on this evaluation, our principal executive officer and principal financial officer have concluded that, as of the end of the period covered by this Form 10-Q, our disclosure controls and procedures (i) were effective to ensure that the information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified by SEC rules and forms, and (ii) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control Over Financial Reporting

 

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) during the period covered by this Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings

 

From time to time we may be involved in various claims and legal actions arising in the ordinary course of business. As of June 30, 2024, neither we nor any of our subsidiaries were subject to any material legal proceedings nor were we aware of any material legal proceedings threatened against us or any of our subsidiaries.

 

Item 1A. Risk Factors

 

There have been no material changes to the risk factors disclosed in Part I, Item 1A under the heading “Risk Factors” in our Annual Report for the year ended December 31, 2023, a copy of which may be accessed here. You should carefully consider the risk factors set forth in our Annual Report and be aware that these risk factors and other information may not describe every risk facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or operating results.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

Unregistered Sales of Securities

 

During the six months ended June 30, 2024, we did not sell any equity securities that were not registered under the Securities Act.

 

Use of Proceeds from Registered Sales of Securities

 

On September 30, 2021, the SEC declared effective our registration statement on Form S-11, as amended (File No. 333-255424), registering the offer and sale of our ongoing initial public offering of up to $750,000,000 of our Class A units on a continuous “best efforts” basis at an initial price of $99.59 per Class A unit, of which $514,013,330 remained unsold as of June 30, 2024.

 

On May 9, 2023, the SEC declared effective our registration statement on Form S-11, as amended (File No. 333-271262), registering the offer and sale of up to $750,000,000 of our Class A units on a continuous “best efforts” basis by any method deemed to be an “ at the market” offering pursuant to Rule 415(a)(4) under the Securities Act, including by offers and sales made directly to investors or through one or more agents. In addition, the Follow-on Registration Statement constitutes a post-effective amendment to the registration statement for our Primary Offering.

 

In connection with the Follow-on Registration Statement, we entered into a non-exclusive dealer manager agreement with the Dealer Manager for the sale of our Class A units through the Dealer Manager. The Dealer Manager will enter into participating dealer agreements and wholesale agreements with other broker-dealers, referred to as “selling group members,” to authorize those broker-dealers to solicit offers to purchase our Class A units. We will pay our Dealer Manager commissions of up to 0.25%, and the selling group members commissions ranging from 0.25% to 4.50%, of the principal amount of a Class A unit sold in the Public Offerings. As of June 30, 2024, we have not sold any Class A units in connection with the Follow-on Offering.

 

28
 

 

The purchase price for Class A units in our Public Offerings will be the lesser of (i) the current NAV of our Class A units, and (ii) the average of the high and low sale prices of our Class A units on the NYSE during regular trading hours on the last trading day immediately preceding the investment date on which the NYSE was open for trading and trading in our Class A units occurred. As of March 31, 2024 the assumed NAV of our Class A units was equal to $99.59 per Class A unit. Our Manager will calculate our NAV within approximately 60 days of the last day of each quarter and any adjustments will take effect as of the first business day following its public announcement.

 

We will file a prospectus supplement with the SEC disclosing quarterly determinations of our NAV per Class A unit. Additionally, if a material event occurs in between quarterly updates of NAV that would cause our NAV to change by 10% or more from the most recently disclosed NAV, we will disclose the updated price and the reason for the change in prospectus supplement as promptly as reasonably practicable.

 

From the period of October 7, 2021, the date of the first closing held in connection with our Primary Offering, through December 31, 2023, we issued 2,372,289 Class A units in our Primary Offering, raising net offering proceeds of $233.5 million. During the six months ended months ended June 30, 2024, we issued 9,304 Class A units in connection with our Public Offerings. Together with the gross proceeds raised in prior offerings by our predecessor in interest, Belpointe REIT, Inc., as of June 30, 2024, we have raised aggregate gross offering cash proceeds of $355.0 million.

 

The following tables summarize certain information about the proceeds of our Public Offerings and our use of those proceeds, including direct or indirect payments to our directors, officers, affiliates or to any person owning 10% or more of any class of our equity securities as of June 30, 2024:

 

Offering proceeds     
Class A units sold   2,381,593 
Gross offering proceeds  $235,976,670 
Selling commissions   — 
Offering costs (1) (2) (3)   1,736,903 
Net offering proceeds  $234,239,767 

 

 

(1)Includes $0.3 million of reimbursements to an affiliate for costs incurred on our behalf.

 

(2)Direct or indirect payments of $1.4 million have been made to others, including payments for legal, accounting, transfer agent, FINRA, and filing fees, as of June 30, 2024.

 

(3)Includes all offering costs incurred in connection with any offer and sale of securities by the Company.

 

Uses of net offering proceeds (in thousands)     
Purchases and development of real estate (1)  $179,600 
Funding of loans receivable (2)   34,955 
Working capital (3) (4)   19,685 
   $234,240 

 

 

(1)Includes direct or indirect payments of $10.0 million to directors, officers and affiliates as of June 30, 2024 predominantly for development fees, insurance premiums, and employee reimbursement expenditures.

 

(2)Includes direct payment of $30.0 million to Norpointe, an affiliate of our Chief Executive Officer. Please see “Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations—Other Income (Loss)—Interest Income” for additional detail regarding the Norpointe Loan.

 

(3)Includes direct or indirect payments of $9.0 million to directors, officers and affiliates as of June 30, 2024 for management fees, insurance premiums and employee cost sharing expenses (pursuant to the Management Agreement and employee and cost sharing agreement). Please see “Note 4 – Related Party Arrangements” in our consolidated financial statements in this Form 10-Q for additional information regarding fees incurred on our behalf by, and expenses reimbursable to, our Manager and its affiliates.

 

(4)Includes direct or indirect payments of $2.8 million to others, including payments for legal, accounting, marketing, transfer agent and filing fees, as of June 30, 2024.

 

Item 3. Defaults Upon Senior Securities

 

Not Applicable.

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information

 

None.

 

29
 

 

Item 6. Exhibits

 

        Incorporated by Reference
Exhibit Number   Description   Form  

File

Number

   Exhibit   Filing Date
3.1   Certificate of Formation.   S-11   333-225242   3.1   April 22, 2021
3.2   Amended and Restated Limited Liability Company Operating Agreement.   S-11   333-225242   3.2   April 22, 2021
4.1   Subscription Agreement (included in Appendix B).   S-11   333-271262   4.1   April 14, 2023
10.1   Promissory Note (Mezzanine Loan), dated as of January 31, 2024.   10-K   001-40911   10.5   March 29, 2024
10.2   Mortgage Loan Agreement, dated as of May 23, 2023.                
10.3   Construction Loan Agreement, dated as of June 28, 2024.          
31.1*   Certification of Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                
31.2*   Certification of Principal Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                
32.1*   Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                
32.2*   Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                
101.INS   Inline XBRL Instance Document                
101.SCH   Inline XBRL Taxonomy Extension Schema Document                
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document                
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document                
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document                
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document                
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)                

 

 

*Filed herewith.

 

30
 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  BELPOINTE PREP, LLC
     
Date: August 14, 2024 By: /s/ Brandon E. Lacoff
    Brandon E. Lacoff
    Chief Executive Officer and Chairman of the Board
    (Principal Executive Officer)
     
Date: August 14, 2024 By: /s/ Martin Lacoff
    Martin Lacoff
    Chief Strategic Officer, Principal Financial Officer and Director
    (Principal Financial Officer)

  

31

 

Exhibit 31.1

 

CERTIFICATION

 

I, Brandon E. Lacoff, certify that:

 

1. I have reviewed this Quarterly Report on Form 10-Q of Belpointe PREP, LLC;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

 

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

  BELPOINTE PREP, LLC
     
Date: August 14, 2024 By: /s/ Brandon E. Lacoff
    Brandon E. Lacoff
    Chief Executive Officer and Chairman of the Board
    (Principal Executive Officer)

 

 

 

 

Exhibit 31.2

CERTIFICATION

 

I, Martin Lacoff, certify that:

 

1. I have reviewed this Quarterly Report on Form 10-Q of Belpointe PREP, LLC;

 

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

 

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

  BELPOINTE PREP, LLC
     
Date: August 14, 2024 By: /s/ Martin Lacoff
    Martin Lacoff
   

Chief Strategic Officer, Principal Financial Officer and Director

    (Principal Financial Officer)

 

 

 

 

Exhibit 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report on Form 10-Q of Belpointe PREP, LLC (the “Company”) for the period ended June 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

 

1. The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company

 

  BELPOINTE PREP, LLC
     
Date: August 14, 2024 By: /s/ Brandon E. Lacoff
    Brandon E. Lacoff
    Chief Executive Officer and Chairman of the Board
    (Principal Executive Officer)

 

 

 

 

 

Exhibit 32.2

 

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report on Form 10-Q of Belpointe PREP, LLC (the “Company”) for the period ended June 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

 

1. The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company

 

  BELPOINTE PREP, LLC
     
Date: August 14, 2024 By: /s/ Martin Lacoff
    Martin Lacoff
    Chief Strategic Officer, Principal Financial Officer and Director
    (Principal Financial Officer)

 

 

 

v3.24.2.u1
Cover - shares
 6 Months Ended
Jun. 30, 2024
Aug. 09, 2024
Document Type 10-Q  
Amendment Flag false  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Jun. 30, 2024  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2024  
Current Fiscal Year End Date --12-31  
Entity File Number 001-40911  
Entity Registrant Name Belpointe PREP, LLC  
Entity Central Index Key 0001807046  
Entity Tax Identification Number 84-4412083  
Entity Incorporation, State or Country Code DE  
Entity Address, Address Line One 255 Glenville Road  
Entity Address, City or Town Greenwich  
Entity Address, State or Province CT  
Entity Address, Postal Zip Code 06831  
City Area Code (203)  
Local Phone Number 883-1944  
Title of 12(b) Security Class A units  
Trading Symbol OZ  
Security Exchange Name NYSEAMER  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company true  
Elected Not To Use the Extended Transition Period false  
Entity Shell Company false  
Entity Information, Former Legal or Registered Name Not Applicable  
Common Class A [Member]    
Entity Common Stock, Shares Outstanding   3,631,703
Common Class B [Member]    
Entity Common Stock, Shares Outstanding   100,000
Common Class M [Member]    
Entity Common Stock, Shares Outstanding   1
v3.24.2.u1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Real estate    
Land $ 44,135 $ 38,741
Building and improvements 121,819 17,939
Furniture, fixtures and equipment 660
Intangible assets 8,530 9,172
Real estate under construction 262,656 291,130
Total real estate 437,800 356,982
Accumulated depreciation and amortization (3,642) (3,441)
Real estate, net 434,158 353,541
Cash and cash equivalents 24,740 20,125
Other assets 17,257 8,451
Total assets 476,155 382,117
Liabilities    
Debt, net 119,905 19,678
Short-term loan from affiliate 2,600 4,000
Lease liabilities 1,268 1,324
Accounts payable 19,153 12,584
Accrued expenses and other liabilities 10,542 9,097
Total liabilities 159,255 57,053
Commitments and contingencies (Note 11)
Members’ Capital    
Total members’ capital excluding noncontrolling interests 314,592 322,626
Noncontrolling interests 2,308 2,438
Total members’ capital 316,900 325,064
Total liabilities and members’ capital 476,155 382,117
Class A Units [Member]    
Members’ Capital    
Total members’ capital excluding noncontrolling interests 314,592 322,626
Class B Units [Member]    
Members’ Capital    
Total members’ capital excluding noncontrolling interests
Class M Units [Member]    
Members’ Capital    
Total members’ capital excluding noncontrolling interests
Related Party [Member]    
Liabilities    
Due to affiliates $ 5,787 $ 10,370
v3.24.2.u1
Consolidated Balance Sheets (Parenthetical) - shares
 6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Common Class A [Member]    
Common stock, shares authorized Unlimited Unlimited
Common stock shares, issued 3,631,703 3,622,399
Common stock shares, outstanding 3,631,703 3,622,399
Common Class B [Member]    
Common stock shares, issued 100,000 100,000
Common stock shares, outstanding 100,000 100,000
Common stock, shares authorized 100,000 100,000
Class M Units [Member]    
Common stock shares, issued 1 1
Common stock shares, outstanding 1 1
Common stock, shares authorized 1 1
v3.24.2.u1
Consolidated Statements of Operations (Unaudited) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Revenue        
Rental revenue $ 384 $ 778 $ 721 $ 1,275
Total revenue 384 778 721 1,275
Expenses        
Property expenses 1,429 989 2,692 2,007
General and administrative 1,176 1,216 2,746 2,987
Interest expense 1,705 2,426
Depreciation and amortization 641 688 925 1,200
Impairment of real estate 182 2,166 777 2,166
Total expenses 5,133 5,059 9,566 8,360
Other income        
Interest income 96 1 238 1
Other (expense) income (63) 209 (90) 206
Total other income 33 210 148 207
Net loss (4,716) (4,071) (8,697) (6,878)
Net income attributable to noncontrolling interests (4) (9) (4) (12)
Net loss attributable to Belpointe PREP, LLC $ (4,720) $ (4,080) $ (8,701) $ (6,890)
Loss per Class A unit (basic and diluted)        
Net loss per unit basic $ (1.30) $ (1.16) $ (2.40) $ (1.95)
Net loss per unit diluted $ (1.30) $ (1.16) $ (2.40) $ (1.95)
Weighted-average units outstanding basic 3,631,703 3,526,511 3,631,617 3,524,988
Weighted-average units outstanding diluted 3,631,703 3,526,511 3,631,617 3,524,988
v3.24.2.u1
Consolidated Statements of Changes in Members' Capital (Unaudited) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Balance $ 321,792 $ 325,064 $ 328,763 $ 332,652 $ 325,064 $ 332,652
Issuance of units   711 3,844      
Capital distribution     (24)   200 24
Offering costs (4) (2) (169) (119)    
Net (loss) income (4,716) (3,981) (4,071) (2,807) (8,697) (6,878)
Acquisition of noncontrolling interests (198)     (963)    
Contributions from noncontrolling interest 26   238      
Balance 316,900 321,792 328,581 328,763 316,900 328,581
Total Members Capital Excluding Noncontrolling Interests Members Noncontrolling Interest [Member]            
Balance 319,354 322,626 326,553 329,482 322,626 329,482
Issuance of units   711 3,844      
Capital distribution          
Offering costs (4) (2) (169) (119)    
Net (loss) income (4,720) (3,981) (4,080) (2,810)    
Acquisition of noncontrolling interests (38)        
Contributions from noncontrolling interest        
Balance 314,592 319,354 326,148 326,553 314,592 326,148
Noncontrolling Interest [Member]            
Balance 2,438 2,438 2,210 3,170 2,438 3,170
Issuance of units        
Capital distribution     (24)      
Offering costs    
Net (loss) income 4 9 3    
Acquisition of noncontrolling interests (160)     (963)    
Contributions from noncontrolling interest 26   238      
Balance $ 2,308 2,438 $ 2,433 2,210 $ 2,308 $ 2,433
Common Class A [Member]            
Issuance of units, shares 0   43,403   9,304 43,403
Common Class A [Member] | Common Stock [Member]            
Balance $ 319,354 $ 322,626 $ 326,553 $ 329,482 $ 322,626 $ 329,482
Balance, shares 3,631,703 3,622,399 3,523,449 3,523,449 3,622,399 3,523,449
Issuance of units   $ 711 $ 3,844      
Issuance of units, shares   9,304 43,403      
Capital distribution          
Offering costs $ (4) $ (2) (169) $ (119)    
Net (loss) income (4,720) (3,981) (4,080) (2,810)    
Acquisition of noncontrolling interests (38)        
Contributions from noncontrolling interest        
Balance $ 314,592 $ 319,354 $ 326,148 $ 326,553 $ 314,592 $ 326,148
Balance, shares 3,631,703 3,631,703 3,566,852 3,523,449 3,631,703 3,566,852
Common Class B [Member] | Common Stock [Member]            
Balance
Balance, shares 100,000 100,000 100,000 100,000 100,000 100,000
Issuance of units        
Issuance of units, shares        
Capital distribution          
Offering costs    
Net (loss) income    
Acquisition of noncontrolling interests        
Contributions from noncontrolling interest        
Balance
Balance, shares 100,000 100,000 100,000 100,000 100,000 100,000
Common Class M [Member] | Common Stock [Member]            
Balance
Balance, shares 1 1 1 1 1 1
Issuance of units        
Issuance of units, shares        
Capital distribution          
Offering costs    
Net (loss) income    
Acquisition of noncontrolling interests        
Contributions from noncontrolling interest        
Balance
Balance, shares 1 1 1 1 1 1
v3.24.2.u1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash flows from operating activities    
Net loss $ (8,697) $ (6,878)
Adjustments to net loss:    
Depreciation and amortization including intangible assets and deferred financing costs 1,227 1,200
Accretion of rent-related intangibles and straight-line rent adjustments 39 (596)
Impairment of real estate 777 2,166
Unrealized loss (gain) on interest rate derivative 87 (209)
Changes in operating assets and liabilities:    
Increase in due to affiliates 333 359
Decrease in other assets 38 167
(Decrease) increase in accounts payable (183) 4
Increase in accrued expenses and other liabilities 996 365
Net cash used in operating activities (5,383) (3,422)
Cash flows from investing activities    
Development of real estate (79,390) (51,403)
Other investing activity 81 (75)
Purchase of interest rate cap (6) (159)
Net cash used in investing activities (79,315) (51,637)
Cash flows from financing activities    
Proceeds from term loans 52,773
Proceeds from construction loan 47,510 1
Repayment of short-term loan from affiliate (4,000)
Payment of deferred financing costs (3,134) (3,480)
Short-term loan from affiliate 2,600
Proceeds from units issued 711 3,844
Capital distribution to noncontrolling interests (200) (24)
Payment of offering costs (39) (254)
Other financing activities 36 (90)
Contributions from noncontrolling interests 26 188
Net cash provided by financing activities 96,283 185
Net increase (decrease) in cash, cash equivalents and restricted cash 11,585 (54,874)
Cash and cash equivalents and restricted cash, beginning of period 23,585 144,967
Cash and cash equivalents and restricted cash, end of period $ 35,170 $ 90,093
v3.24.2.u1
Organization, Business Purpose and Capitalization
 6 Months Ended
Jun. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Organization, Business Purpose and Capitalization

Note 1 – Organization, Business Purpose and Capitalization

 

Organization and Business Purpose

 

Belpointe PREP, LLC (together with its subsidiaries, the “Company,” “we,” “us,” or “our”) is focused on identifying, acquiring, developing or redeveloping and managing commercial real estate located within “qualified opportunity zones.” We were formed on January 24, 2020 as a Delaware limited liability company and qualify as a partnership and qualified opportunity fund for U.S. federal income tax purposes.

 

At least 90% of our assets consist of qualified opportunity zone property, and all of our assets are held by, and all of our operations are conducted through, one or more operating companies (each an “Operating Company” and collectively, our “Operating Companies”), either directly or indirectly through their subsidiaries. We are externally managed by Belpointe PREP Manager, LLC (our “Manager”), an affiliate of our sponsor, Belpointe, LLC (our “Sponsor”). Subject to the oversight of our board of directors (our “Board”), our Manager is responsible for managing our affairs on a day-to-day basis and for identifying and making acquisitions and investments on our behalf.

 

Capitalization

 

On May 9, 2023, the U.S. Securities and Exchange Commission (the “SEC”) declared effective our registration statement on Form S-11, as amended (File No. 333-271262) (the “Follow-on Registration Statement”), registering the offer and sale of up to $750,000,000 of our Class A units on a continuous “best efforts” basis by any method deemed to be an “at the market” offering pursuant to Rule 415(a)(4) under the Securities Act of 1933, as amended (the “Securities Act”), including by offers and sales made directly to investors or through one or more agents (our “Follow-on Offering”).

 

In connection with the Follow-on Registration Statement, we entered into a non-exclusive dealer manager agreement with Emerson Equity LLC (the “Dealer Manager”), a registered broker-dealer, for the sale of our Class A units through the Dealer Manager. The Dealer Manager will enter into participating dealer agreements and wholesale agreements with other broker-dealers, referred to as “selling group members,” to authorize those broker-dealers to solicit offers to purchase our Class A units. We will pay our Dealer Manager commissions of up to 0.25%, and the selling group members commissions ranging from 0.25% to 4.50%, of the principal amount of Class A unit sold in the Follow-on Offering. As of June 30, 2024, we have not sold any Class A units in connection with the Follow-on Offering.

 

In addition, the Follow-on Registration Statement constitutes a post-effective amendment to the registration statement on Form S-11, as amended (File No. 333-255424), registering the offer and sale of our ongoing initial public offering of up to $750,000,000 of our Class A units, declared effective by the SEC on September 30, 2021, of which $514,013,330 remained unsold as of June 30, 2024 (our “Primary Offering” and, together with our Follow-on Offering, our “Public Offerings”).

 

The purchase price for Class A units in the Public Offerings will be the lesser of (i) the current net asset value (the “NAV”) of our Class A units, and (ii) the average of the high and low sale prices of our Class A units on the NYSE American (the “NYSE”) during regular trading hours on the last trading day immediately preceding the investment date on which the NYSE was open for trading and trading in our Class A units occurred. Our Manager calculates our NAV within approximately 60 days of the last day of each quarter, and any adjustments take effect as of the first business day following its public announcement. On June 3, 2024, we announced that our NAV as of March 31, 2024 was equal to $99.59 per Class A unit.

 
v3.24.2.u1
Summary of Significant Accounting Policies
 6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

Note 2 – Summary of Significant Accounting Policies

 

Basis of Presentation

 

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting and conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and Article 8 of Regulation S-X of the rules and regulations of the SEC.

 

In the opinion of management, all adjustments considered necessary for a fair presentation of our financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The consolidated financial statements as of June 30, 2024, and for the three and six months ended June 30, 2024 and 2023, are unaudited and may not include year-end adjustments necessary to make them comparable to audited results. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements as of and for the year ended December 31, 2023 included in our Annual Report on Form 10-K. The operating results for interim periods are not necessarily indicative of operating results for any other interim period or for the entire year.

 

 

Basis of Consolidation

 

The accompanying consolidated financial statements reflect all of our accounts, including those of our controlled subsidiaries. The portion of members’ capital in controlled subsidiaries that are not attributable, directly or indirectly, to us are presented in noncontrolling interests. All significant intercompany accounts and transactions have been eliminated.

 

We have evaluated our economic interests in entities to determine if they are deemed to be variable interest entities (“VIEs”) and whether the entities should be consolidated. An entity is a VIE if it has any one of the following characteristics: (i) the entity does not have enough equity at risk to finance its activities without additional subordinated financial support; (ii) the at-risk equity holders, as a group, lack the characteristics of a controlling financial interest; or (iii) the entity is structured with non-substantive voting rights. The distinction between a VIE and other entities is based on the nature and amount of the equity investment and the rights and obligations of the equity investors. Fixed price purchase and renewal options within a lease, as well as certain decision-making rights within a loan or joint-venture agreement, can cause us to consider an entity a VIE. Limited partnerships and other similar entities that operate as a partnership will be considered VIEs unless the limited partners hold substantive kick-out rights or participation rights.

 

Significant judgment is required to determine whether a VIE should be consolidated. We review all agreements and contractual arrangements to determine whether (i) we or another party have any variable interests in an entity, (ii) the entity is considered a VIE, and (iii) which variable interest holder, if any, is the primary beneficiary of the VIE. Determination of the primary beneficiary is based on whether a party (a) has the power to direct the activities that most significantly impact the economic performance of the VIE, and (b) has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE.

 

The following table presents the financial data of the consolidated VIEs included in the consolidated balance sheets as of June 30, 2024 and December 31, 2023, respectively (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Assets          
Real estate          
Land  $31,454   $26,059 
Building and improvements   116,833    12,953 
Furniture, fixtures and equipment   660    — 
Intangible assets   6,174    6,816 
Real estate under construction   262,408    290,627 
Total real estate   417,529    336,455 
Accumulated depreciation and amortization   (2,175)   (2,161)
Real estate, net   415,354    334,294 
Cash and cash equivalents   2,973    8,204 
Other assets   16,789    7,841 
Total assets  $435,116   $350,339 
           
Liabilities          
Debt, net  $119,905   $19,678 
Due to affiliates   2,459    7,292 
Lease liabilities   23    25 
Accounts payable   19,100    12,374 
Accrued expenses and other liabilities   9,910    8,595 
Total liabilities  $151,397   $47,964 

 

An interest in a VIE requires reconsideration when an event occurs that was not originally contemplated. At each reporting period we will reassess whether there are any events that require us to reconsider our determination of whether an entity is a VIE and whether it should be consolidated.

 

 

Emerging Growth Company Status

 

We are an “emerging growth company,” as defined in the Jump Start Our Business Startups Act of 2012 (“JOBS Act”). Under Section 107 of the JOBS Act, emerging growth companies are permitted to use an extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards that have different effective dates for public and private companies. We have elected to use the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that we (i) are no longer an emerging growth company, or (ii) affirmatively and irrevocably opt out of the extended transition period provided in Section 7(a)(2)(B). By electing to extend the transition period for complying with new or revised accounting standards, our consolidated financial statements may not be comparable to the consolidated financial statements of companies that comply with public company effective dates.

 

Use of Estimates

 

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could materially differ from those estimates.

 

Impairment of Long-Lived Assets

 

We evaluate our tangible and identifiable intangible real estate assets for impairment when events such as delays or changes in development, declines in a property’s operating performance, deteriorating market conditions, or environmental or legal concerns bring recoverability of the carrying value of one or more assets into question. When qualitative factors indicate the possibility of impairment, the total undiscounted cash flows of the property, including proceeds from disposition, are compared to the net book value of the property. If the carrying value of the asset exceeds the undiscounted cash flows of the asset, an impairment loss is recorded in earnings to reduce the carrying value of the asset to fair value, calculated as the discounted net cash flows of the property. In circumstances where the highest and best use of a property is the fee simple value of vacant land, we compare book value of the property to the appraised value of the land. If the carrying value of the asset exceeds the appraised value of the land, an impairment loss is recorded to reduce the carrying value to the appraised value.

 

Restricted Cash

 

Restricted cash consists of amounts required to be reserved pursuant to contractual obligations and lender agreements for debt service. The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the consolidated balance sheets to the consolidated statements of cash flows (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Cash and cash equivalents  $24,740   $20,125 
Restricted cash (1)   10,430    3,460 
Total cash and cash equivalents and restricted cash  $35,170   $23,585 

 

 

(1)Restricted cash is included within Other assets on our consolidated balance sheets.

 

Liquidity

 

Our future needs for liquidity will depend on a variety of factors, including, without limitation, our ability to generate cash flows from operations, the timing and availability of net proceeds from our Public Offerings and any future offerings that we may conduct, the timing and extent of our real estate acquisition and disposition activities, and the timing and extent our construction and development costs.

 

Economic uncertainty, fluctuating interest rates, volatility in the real estate markets, slowdowns in transaction volume, delays in financings from banks and other lenders and other negative trends may, in the future, adversely impact our ability to timely access potential sources of liquidity. If we are unable to raise additional capital when desired, or on terms that are acceptable to us, our business, financial condition and results of operations could be adversely affected.

 

We believe that our cash on-hand, the anticipated net proceeds from our Public Offerings, the projected cash flows from our real estate assets and our current and anticipated financing activities will be sufficient to meet our liquidity and capital resource requirements for the next 12 months and beyond.

 

Recent Accounting Pronouncements

 

In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 is effective for public entities for fiscal years beginning after December 15, 2023, and interim periods in fiscal years beginning after December 15, 2024, and requires single reporting entities to comply with the expanded reportable segment disclosures outlined in the ASU. The expanded reportable segment disclosures are intended to enhance certain disclosures surrounding significant segment expenses. We are currently evaluating the impact of the new standard on our consolidated financial statements.

 

In March 2024, the SEC adopted final rules under Release No. 33-11275, The Enhancement and Standardization of Climate-Related Disclosures for Investors (the “Climate Rules”). The Climate Rules require quantitative and qualitative disclosure of certain climate-related information in registration statements and annual reports filed. These disclosures include financial statement footnote disclosure related to the effects of certain severe weather events and other natural conditions. In April 2024, the SEC issued an order staying the Climate Rules pending completion of a judicial review of certain petitions challenging their validity. If the stay is lifted, the effective dates remain unchanged and we remain a smaller reporting company, emerging growth company or non-accelerated filer, the Climate Rules will be effective for our fiscal year ending December 31, 2027. We are currently evaluating the impact of the Climate Rules on our consolidated financial statements.

 

 
v3.24.2.u1
Leases
 6 Months Ended
Jun. 30, 2024
Leases  
Leases

Note 3 – Leases

 

Lessor Accounting

 

We own rental properties which are leased to tenants under operating leases with current expirations ranging from 2024 to 2040, with options to extend or terminate the leases. Revenues from such leases are reported as Rental revenue in our consolidated statements of operations and are comprised of (i) lease components, which includes fixed and variable lease payments, and (ii) non-lease components which includes reimbursements of property level operating expenses. We do not separate non-lease components from the related lease components, as the timing and pattern of transfer are the same, and account for the combined component.

 

Fixed lease revenues represent the base rent that each tenant is required to pay in accordance with the terms of their respective leases reported on a straight-line basis over the non-cancelable term of the lease. Variable lease revenues include payments based on (i) tenant reimbursements, (ii) changes in the index or market-based indices after the inception of the lease, (iii) percentage rents, or (iv) the operating performance of the property. Variable lease revenues are not recognized until the specific events that trigger the variable payments have occurred.

 

The following table summarizes the components of lease revenues (amounts in thousands):

 

   2024   2023   2024   2023 
   Three Months Ended June 30,   Six Months Ended June 30, 
   2024   2023   2024   2023 
   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Fixed lease revenues  $261   $266   $502   $532 
Variable lease revenues (1)   137    67    261    148 
Lease revenues (2) (3)  $398   $333   $763   $680 

 

 

(1)Includes reimbursements for property taxes, insurance, and common area maintenance services.
  
(2)Excludes lease intangible amortization of less than $0.1 million and $0.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively.
  
(3)Excludes straight-line rent of less than $0.1 million and less than $0.1 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and less than $0.1 million for the six months ended June 30, 2024 and 2023, respectively.

 

In certain of our leases, the tenant is obligated to pay the real estate taxes, insurance, and certain other expenses directly to the vendor. These obligations, which have been assumed by the tenants, are not reflected in our consolidated financial statements. To the extent any such tenant defaults on its lease or if it is deemed probable that the tenant will fail to pay for such obligations, a liability for such obligations would be recorded.

 

We assess the collectability of substantially all lease payments due by reviewing a tenant’s payment history or financial condition. Changes to collectability are recognized as a current period adjustment to rental revenue. We have assessed the collectability of all recorded lease revenues as probable as of June 30, 2024.

 
v3.24.2.u1
Related Party Arrangements
 6 Months Ended
Jun. 30, 2024
Related Party Transactions [Abstract]  
Related Party Arrangements

Note 4 – Related Party Arrangements

 

Our Transaction with Belpointe Development Holding, LLC

 

On May 16, 2024, we entered into an agreement to borrow up to $3.0 million in principal amount from Belpointe Development Holding, LLC, an affiliate of our Chief Executive Officer, pursuant to the terms of a revolving credit facility agreement (the “BDH Facility”). The BDH Facility has a one year term and interest accrues at an annual rate of 5.0%, due and payable at maturity. Proceeds under the BDH Facility shall be used for general corporate purposes. As of June 30, 2024, the BDH Facility had an outstanding principal balance of $2.6 million.

 

Our Transaction with Lacoff Holding II, LLC

 

On December 29, 2023, we borrowed $4.0 million from Lacoff Holding II LLC, an affiliate of our Chief Executive Officer, pursuant to the terms of a promissory note (the “LH II Loan”). The LH II Loan was due and payable on April 1, 2024 and interest accrued on the LH II Note at an annual rate of 5.26%. The proceeds of the loan were used for general corporate purposes. On February 8, 2024, the LH II Loan, including accrued interest of less than $0.1 million, was repaid in full.

 

 

Our Relationship with Our Manager and Sponsor

 

Our Manager and its affiliates, including our Sponsor, receive fees or reimbursements in connection with our Public Offerings and the management of our investments.

 

The following table presents a summary of fees incurred on our behalf by, and expenses reimbursable to, our Manager and its affiliates, including our Sponsor, in accordance with the terms of the relevant agreements with such parties (amounts in thousands):

 

                     
   Three Months Ended June 30,   Six Months Ended June 30, 
   2024   2023   2024   2023 
   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Amounts included in the Consolidated Statements of Operations                    
Costs incurred by our Manager and its affiliates (1)  $638   $657   $1,427   $1,327 
Management fees (2)   678    668    1,365    1,328 
Insurance (3)   329    102    490    208 
Director compensation   20    20    40    40 
Costs and expenses related parties  $1,665   $1,447   $3,322   $2,903 
                     
Capitalized costs included in the Consolidated Balance Sheets                    
Development fee and reimbursements  $803   $3,211   $1,881   $4,188 
Insurance (3)   1,358    473    1,922    990 
Other capitalized costs  $2,161   $3,684   $3,803   $5,178 

 

 

(1)

Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor, which are included in General and administrative expenses on the consolidated statements of operations.

  
(2)

Included in Property expenses in our consolidated statements of operations.

  
(3)Our insurance premiums are prepaid and are included in Other assets on the consolidated balance sheets and are amortized monthly to either Property expenses on the consolidated statements of operations or Real estate under construction on the consolidated balance sheets as further described below.

 

The following table presents a summary of amounts included in Due to affiliates in the consolidated balance sheets (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Due to affiliates          
Management fees  $2,730   $1,365 
Development fees   1,646    6,129 
Employee cost sharing and reimbursements (1)   1,196    2,856 
Insurance   195    

—

 
Director compensation   20    20 
Due to affiliates  $5,787   $10,370 

 

 

(1)Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor.

 

 

Other Operating Expenses

 

Pursuant to the terms of the management agreement between us, our Operating Companies and our Manager (the “Management Agreement”), we reimburse our Manager, Sponsor and their respective affiliates for actual expenses incurred on our behalf in connection with the selection, acquisition or origination of investments, whether or not we ultimately acquire or originate an investment. We also reimburse our Manager, Sponsor and their respective affiliates for out-of-pocket expenses paid to third parties in connection with providing services to us.

 

Pursuant to the terms of the employee and cost sharing agreement between us, our Operating Companies, our Manager and our Sponsor, we reimburse our Sponsor and our Manager for expenses incurred for our allocable share of the salaries, benefits and overhead of personnel providing services to us. During the three months ended June 30, 2024 and 2023, our Manager and its affiliates, including our Sponsor, incurred operating expenses of $0.5 million and $0.6 million, respectively, on our behalf. During the six months ended June 30, 2024 and 2023, our Manager and its affiliates, including our Sponsor, incurred operating expenses of $1.2 million and $1.3 million, respectively, on our behalf. The expenses are payable, at the election of the recipient, either in cash, by issuance of our Class A units at the then-current NAV, or through some combination of the foregoing. As of June 30, 2024, all expenses incurred since inception have been settled in cash.

 

Management Fee

 

Subject to the limitations set forth in our Amended and Restated Limited Liability Company Operating Agreement (our “Operating Agreement”) and the oversight of our Board, our Manager is responsible for managing our affairs on a day-to-day basis and for the origination, selection, evaluation, structuring, acquisition, financing and development of our commercial real estate properties, real estate-related assets, including but not limited to commercial real estate loans, and debt and equity securities issued by other real estate-related companies, as well as private equity acquisitions and investments, and opportunistic acquisitions of other qualified opportunity funds and qualified opportunity zone businesses.

 

Pursuant to the Management Agreement, we pay our Manager a quarterly management fee in arrears of one-fourth of 0.75%. The management fee is based on our NAV in effect at the end of the quarter. For the three months ended June 30, 2024 and 2023, we incurred management fees of $0.7 million and $0.7 million, respectively, and $1.4 million and $1.3 million for the six months ended June 30, 2024 and 2023, respectively, which are included in Property expenses in our consolidated statements of operations.

 

Development Fees and Reimbursements

 

Affiliates of our Sponsor are entitled to receive (i) development fees on each project in an amount that is usual and customary for comparable services rendered to similar projects in the geographic market of the project, and (ii) reimbursements for their expenses, such as employee compensation and other overhead expenses incurred in connection with the project.

 

During the three months ended June 30, 2024 and 2023, we incurred development fees earned during the construction phase of $0.7 million and $2.9 million, respectively. During the six months ended June 30, 2024 and 2023, we incurred development fees earned during the construction phase of $1.6 million and $3.6 million, respectively. Such development fees are included in Real estate under construction in our consolidated balance sheets. As of June 30, 2024 and December 31, 2023, $1.6 million and $6.1 million, respectively, remained due and payable to our affiliates for development fees.

 

During the three months ended June 30, 2024 and 2023, we incurred employee reimbursement expenditures to our affiliates acting as development managers of $0.2 million and $0.3 million, respectively, of which less than $0.1 million and $0.2 million, respectively, is included in Real estate under construction in our consolidated balance sheets, and $0.1 million and $0.1 million, respectively, is included in General and administrative expenses in our consolidated statements of operations. During the six months ended June 30, 2024 and 2023, we incurred employee reimbursement expenditures to our affiliates acting as development managers of $0.5 million and $0.7 million, respectively, of which $0.3 million and $0.5 million, respectively, is included in Real estate under construction in our consolidated balance sheets, and $0.2 million and $0.2 million, respectively, is included in General and administrative expenses in our consolidated statements of operations. As of June 30, 2024 and December 31, 2023, $0.6 million and $1.3 million, respectively, remained due and payable to our affiliates for employee reimbursement expenditures.

 

 

On April 25, 2023, each of the indirect majority-owned subsidiaries for our Nashville investments entered into development management agreements with certain development entities in which immediate family members of our Chief Executive Officer have a passive indirect minority beneficial ownership interest (collectively, the “Nashville DMAs”). The aggregate development fees payable under the Nashville DMAs are equal to 55% of 4.5% of the development budget or hard costs, as applicable. During the year ended December 31, 2023, we incurred $0.4 million of development fees related to the Nashville DMAs, which were capitalized to Real estate under construction in our consolidated balance sheets, with the remaining development fees payable upon our achieving various milestones throughout the development of our Nashville investments. As of June 30, 2024, $0.4 million in development fees related to the Nashville DMAs remained outstanding and payable.

 

Acquisition Fees

 

We will pay our Manager, Sponsor, or an affiliate of our Manager or Sponsor, an acquisition fee equal to 1.5% of the total value of any acquisition transaction, including any acquisition through merger with another entity (but excluding any transactions in which our Sponsor, or an affiliate of our Manager or Sponsor, would otherwise receive a development fee). We did not incur any acquisition fees during the three and six months ended June 30, 2024 and 2023.

 

Insurance

 

Certain family members of our Chief Executive Officer hold a non-controlling beneficial interest in Belpointe Specialty Insurance, LLC (“Belpointe Specialty Insurance”). Belpointe Specialty Insurance has acted as our broker in connection with the placement of insurance coverage for certain of our properties and operations. Belpointe Specialty Insurance earns brokerage commissions related to the brokerage services that it provides to us, which commissions vary, are based on a percentage of the premiums that we pay and are set by the insurer.

 

During the three months ended June 30, 2024 and 2023, and we obtained insurance premiums in the aggregate amount of $1.7 million and $2.3 million, respectively, from which Belpointe Specialty Insurance earned commissions and administrative fees of $0.2 million and $0.2 million, respectively. During the six months ended June 30, 2024 and 2023, we obtained insurance premiums in the aggregate amount of $1.9 million and $2.4 million, respectively, from which Belpointe Specialty Insurance earned commissions and administrative fees $0.2 million and $0.2 million, respectively. Insurance premiums are prepaid and are included in Other assets on the consolidated balance sheets.

 

Economic Dependency

 

Under various agreements we have engaged our Manager and its affiliates, including in certain cases our Sponsor, to provide certain services that are essential to the Company, including asset management services, asset acquisition and disposition services, supervision of our Public Offerings and any other offerings we conduct, as well as other administrative responsibilities for the Company, including, without limitation, accounting services and investor relations services. As a result of these relationships, we are dependent upon our Manager and its affiliates, including our Sponsor. In the event that our Manager and its affiliates are unable to provide us with the services we have engaged them to provide, we would be required to find alternative service providers.

 
v3.24.2.u1
Real Estate, Net
 6 Months Ended
Jun. 30, 2024
Real Estate [Abstract]  
Real Estate, Net

Note 5 – Real Estate, Net

 

Real Estate Under Construction

 

The following table provides the activity of our Real estate under construction in the consolidated balance sheets (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Beginning balance  $291,130   $133,898 
Placed into service   (109,935)   — 
Capitalized costs (1) (2)   80,077    155,969 
Capitalized interest   2,161    387 
Impairment charges (3)   (777)   (4,060)
Land held for development (4)   —    4,936 
Ending balance  $262,656   $291,130 

 

 

(1)Includes development fees and employee reimbursement expenditures. See “Note 4 – Related Party Arrangements” for additional details regarding our transactions with related parties.

 

 

(2)Includes direct and indirect project costs to the construction and development of real estate projects, including but not limited to loan fees, property taxes, and insurance, incurred of $2.6 million and $3.4 million for the six months ended June 30, 2024 and the year ended December 31, 2023, respectively.
  
(3)Impairment charges during six months ended June 30, 2024 and the year ended December 31, 2023 are in relation to one of our real estate assets located in Nashville, Tennessee, based on our conclusion that the estimated fair market value of the real estate asset was lower than the carrying value, and as a result, we reduced the carrying value to the estimated fair market value.
  
(4)Includes the acquisition of land located in Sarasota, Florida during the year ended December 31, 2023.

 

Placed into Service

 

During the six months ended June 30, 2024 certain phases of our 1991 Main Street, Sarasota, Florida (“1991 Main”) development project reached substantial completion, and as a result, we reclassified the related real estate under construction to their respective fixed asset accounts.

 

Non-cash Disclosures

 

Real estate under construction includes non-cash investing activity of $16.2 million for the six months ended months ended June 30, 2024 (inclusive of unpaid development fees of $1.0 million and unpaid employee cost sharing and reimbursements of $0.4 million) and $27.6 million for the year ended December 31, 2023 (inclusive of unpaid development fees of $6.1 million and unpaid employee cost sharing and reimbursements of $1.3 million).

 

Depreciation Expense

 

Depreciation expense was $0.6 million and $0.2 million for the three months ended June 30, 2024 and 2023, respectively, and $0.8 million and $0.4 million for the six months ended June 30, 2024 and 2023, respectively, and is included in Depreciation and amortization on the consolidated statements of operations.

 
v3.24.2.u1
Intangible Assets and Liabilities
 6 Months Ended
Jun. 30, 2024
Intangible Assets And Liabilities  
Intangible Assets and Liabilities

Note 6 – Intangible Assets and Liabilities

 

Intangible assets and liabilities are summarized as follows (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount 
   (unaudited)   (unaudited)   (unaudited)             
Finite-Lived Intangible Assets                              
In-place leases  $2,871   $(1,128)  $1,743   $3,513   $(1,699)  $1,814 
Indefinite-Lived Intangible Assets                              
Development rights   5,659    —    5,659    5,659    —    5,659 
Total intangible assets  $8,530   $(1,128)  $7,402   $9,172   $(1,699)  $7,473 
                               
Finite-Lived Intangible Liabilities                              
Below-market leases  $(1,743)  $475   $(1,268)  $(2,100)  $776   $(1,324)
Total intangible liabilities  $(1,743)  $475   $(1,268)  $(2,100)  $776   $(1,324)

 

In-place leases and development rights intangible assets, noted above, are included in Intangible assets on the consolidated balance sheets. Below-market lease liabilities, noted above, are included in Lease liabilities on the consolidated balance sheets.

 

Amortization of in-place lease intangible assets was less than $0.1 million and $0.5 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.8 million for the six months ended June 30, 2024 and 2023, respectively, and is included in Depreciation and amortization in the consolidated statements of operations.

 

Amortization of below-market lease liabilities was less than $0.1 million and $0.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively, and is included in Rental revenue in the consolidated statements of operations.

 

 
v3.24.2.u1
Debt, Net
 6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Debt, Net

Note 7 – Debt, Net

 

2024 Debt Transactions

 

On June 28, 2024, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement for up to $104.0 million in principal amount (the “1000 First Construction Loan”) with various lenders.

 

On June 26, 2024, our indirect majority-owned subsidiary entered into a fixed-rate loan agreement for $10.0 million in principal amount (the “900 8th Land Loan”) with KHRE SMA Funding, LLC.

 

On January 31, 2024, our indirect majority-owned subsidiary entered into a fixed-rate mezzanine loan agreement for up to $56.4 million in principal amount (the “1991 Main Mezzanine Loan”) with Southern Realty Trust Holdings, LLC.

 

2023 Debt Transactions

 

On May 12, 2023, our indirect majority-owned subsidiary entered into a variable-rate construction loan agreement for up to $130.0 million in principal amount (the “1991 Main Construction Loan”) with Bank OZK.

 

The following table details our Debt, net (dollars in thousands):

 

Indebtedness  Interest Rate   Maturity Date  Total Commitment   June 30, 2024   December 31, 2023 
              Carrying Value as of 
Indebtedness  Interest Rate   Maturity Date  Total Commitment   June 30, 2024   December 31, 2023 
              (unaudited)     
Fixed rate loans:                       
1991 Main Mezzanine Loan (1) (3)   13.00%  May 2027  $56,378   $43,260   $— 
900 8th Land Loan (2)   9.50%  June 2025   N/A    10,000    — 
Variable rate loans:                       
1991 Main Construction Loan (1) (4)   SOFR + 3.45%  May 2027  $130,000    71,716    23,076 
1000 First Construction Loan (5)   SOFR + 3.80%  June 2027  $104,000    —    — 
Total debt                124,976    23,076 
Unamortized debt issuance costs (6)                (3,350)   (2,239)
Unamortized debt discount (6)                (1,721)   (1,159)
Debt, net               $119,905   $19,678 

 

 

(1)Loan contains a one-year extension option, subject to certain restrictions.

 

 

(2)Loan contains two six-month extension options, subject to certain restrictions.
  
(3)We are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. Undrawn amounts were held back at closing and are being maintained by an administrative agent appointed by the lender (the “Reserves”). As interest and other obligations accrue, the Reserves balance will be reduced and be added to the principal outstanding on the 1991 Main Mezzanine Loan. As of June 30, 2024 , the Reserves balance was $13.1 million.
  
(4)Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (“SOFR”) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
  
(5)Loan contains two one-year extension options, subject to certain restrictions. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
  
(6)Amounts as of June 30, 2024 exclude unamortized debt issuance costs and unamortized debt discounts of $1.5 million and $1.1 million, respectively, in relation to the 1000 First Construction Loan. Such amounts are included in Other assets in the consolidated balance sheets and will be reclassified as a component of Debt, net when amounts drawn on the construction loan exceed the costs incurred.

 

The following table summarizes the scheduled future principal payments under our debt arrangements as of June 30, 2024 (amounts in thousands):

 

      
Year ended December 31,  (unaudited) 
2024 (remainder)  $— 
2025   10,000 
2026   — 
2027   114,976 
2028   — 
Thereafter   — 
Total  $124,976 

 

Interest paid, net of capitalized interest for the six months ended June 30, 2024 and 2023, was $1.8 million and zero, respectively.

 

Amortization of deferred financing costs for the three months ended June 30, 2024 and 2023, was $0.4 million and $0.1 million, respectively, of which $0.2 million and $0.1 million was capitalized, respectively. Amortization of deferred financing costs for the six months ended June 30, 2024 and 2023 was $0.8 million and $0.1 million, respectively, of which $0.5 million and $0.1 million was capitalized, respectively.

 

Guarantees and Covenants

 

Each of our indebtedness agreements are secured by the individual underlying real estate investments serving as collateral. In connection with certain agreements, we provided completion guarantees, which, among other things, guarantee completion of the work at each individual construction project, as well as carveout guarantees pursuant to which we guarantee the borrowers obligations with respect to certain non-recourse carveout events, such as “bad acts,” environmental conditions, and violations of certain provisions of the loan documents. We also provided a customary environmental indemnity agreement to the certain lenders pursuant to which we agreed to protect, defend, indemnify, release and hold harmless such lenders from and against certain environmental liabilities related to the real estate investments for which they apply.

 

We are subject to various financial and operational covenants which includes, but is not limited to, maintaining liquid assets of no less than $20.0 million and a net worth of no less than $130.0 million. As of June 30, 2024, we were in compliance with all of our loan covenants.

 

 
v3.24.2.u1
Fair Value of Financial Instruments
 6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

Note 8 – Fair Value of Financial Instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between marketplace participants at the measurement date under current market conditions (i.e., the exit price).

 

We categorize our financial instruments, based on the priority of the inputs to the valuation technique, into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

 

Financial assets and liabilities recorded on the consolidated balance sheets are categorized based on the inputs to the valuation techniques as follows:

 

Level 1 – Quoted market prices in active markets for identical assets or liabilities.

 

Level 2 – Significant other observable inputs (e.g., quoted prices for similar items in active markets, quoted prices for identical or similar items in markets that are not active, inputs other than quoted prices that are observable such as interest rate and yield curves, and market-corroborated inputs).

 

Level 3 – Valuation generated from model-based techniques that use inputs that are significant and unobservable in the market. These unobservable assumptions reflect estimates of inputs that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow methodologies or similar techniques, which incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument or valuations that require significant management judgment or estimation.

 

Except as described below, we estimated that our other financial assets and liabilities had fair values that approximated their carrying values as of June 30, 2024 and December 31, 2023.

 

Recurring Fair Value Measurements

 

Our interest rate caps are measured at fair value on a recurring basis (see Note 9 – Derivative Instruments for further details). The valuation of our interest rate caps are prepared by an independent third-party and are classified as Level 2 in the fair value hierarchy, as the valuation is approximated using market values of similar instruments in active markets.

 

The following table sets forth the carrying value and estimated fair value of our debt arrangements as of June 30, 2024 and December 31, 2023, respectively (amounts in thousands):

 

       June 30, 2024   December 31, 2023 
   Level   Carrying Value (1)   Fair Value (2)   Carrying Value (1)   Fair Value (2) 
       (unaudited)   (unaudited)         
Total indebtedness   2   $119,905   $124,976   $19,678   $19,678 

 

 

(1)Amounts disclosed are net of unamortized debt issuance costs and debt discounts.
  
(2)The fair value of our indebtedness as of June 30, 2024 was prepared by an independent third-party using a discounted cash flow analysis, reviewed by management utilizing estimated credit spreads, and observable market interest rates. The fair value of our debt as of December 31, 2023 approximated its carrying value.

 
v3.24.2.u1
Derivative Instruments
 6 Months Ended
Jun. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Instruments

Note 9 – Derivative Instruments

 

In connection with our variable rate loan agreements (Note 7 – Debt, Net), we were required to obtain and maintain interest rate protection in the form of interest rate caps during the term of the loans to effectively limit the impact of increases in the one-month SOFR. We are subject to credit risk by the counterparty of these derivative instruments in the event of non-performance under the derivative contracts, however we believe the amounts to be minimal.

 

 

The following table details our derivative financial instruments as of June 30, 2024 (amounts in thousands):

 

Schedule of Table Derivative Financial Instrument

Interest Rate Derivative  Notional Amount   Strike Price    Maturity Date
Interest rate cap  $112,514   5.07 %   July 2024
Interest rate cap  $104,000   6.25%   July 2025

 

The following table details the fair value of our derivative financial instruments (amounts in thousands):

 

   Fair Value (1) 
Interest Rate Derivative  June 30, 2024   December 31, 2023 
   (unaudited)     
Interest rate caps  $12   $93 

 

 

(1)Amounts are included in Other assets in our consolidated balance sheets.

 

The following table details the effect of our derivative financial instruments on our consolidated statements of operations (amounts in thousands):

 

 

      Three Months Ended June 30,   Six Months Ended June 30, 
Interest Rate Derivative  Location of Gain (Loss)  2024   2023   2024   2023 
      (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Interest rate caps  Other (expense) income  $(60)  $209   $(87)  $209 

 
v3.24.2.u1
Members’ Capital
 6 Months Ended
Jun. 30, 2024
Equity [Abstract]  
Members’ Capital

Note 10 – Members’ Capital

 

Our Operating Agreement generally authorizes our Board to issue an unlimited number of units and options, rights, warrants and appreciation rights relating to such units for consideration or for no consideration and on the terms and conditions as determined by our Board, in its sole discretion, and in most cases without the approval of our members. These additional securities may be used for a variety of purposes, including in future offerings to raise additional capital and acquisitions. Our Operating Agreement currently authorizes the issuance of an unlimited number of Class A units, 100,000 Class B units and one Class M unit.

 

During the three months ended June 30, 2024 and 2023, we issued zero and 43,403 Class A units, respectively. During the six months ended June 30, 2024 and 2023, we issued 9,304 and 43,403 Class A units, respectively. As of June 30, 2024 and December 31, 2023, there were 3,631,703 and 3,622,399 Class A units, respectively, 100,000 Class B units and one Class M unit issued and outstanding.

 

Class A units

 

Upon payment in full of any consideration payable with respect to the initial issuance of our Class A units, the holder thereof will not be liable for any additional capital contributions to the Company. Holders of Class A units are not entitled to preemptive, redemption or conversion rights. Holders of our Class A units are entitled to one vote per unit on all matters submitted to a vote of our members. Matters must generally be approved by a majority (or, in the case of the election of directors, by a plurality) of the votes entitled to be cast.

 

Holders of our Class A units share ratably in any distributions we make, subject to any statutory or contractual restrictions on distributions and to any restrictions on distributions imposed by the terms of any preferred units we issue.

 

Upon our dissolution, liquidation or winding up, after payment of all amounts required to be paid to creditors and holders of preferred units, if any, holders of our Class A units are entitled to receive our remaining assets available for distribution.

 

Class B units

 

All of our Class B units are currently held by our Manager and were issued on September 14, 2021. Holders of our Class B units are not entitled to preemptive, redemption or conversion rights. Holders of our Class B units are entitled to one vote per unit on all matters submitted to a vote of our members. Matters must generally be approved by a majority (or, in the case of the election of directors, by a plurality) of the votes entitled to be cast.

 

Holders of our Class B units are entitled to share ratably as a class in 5% of any gains recognized by, or distributed to, the Company or recognized by or distributed from our Operating Companies or any subsidiary or other entity related to the Company, regardless of whether the holders of our Class A units have received a return of their capital. The allocation and distribution rights that the holders of our Class B units are entitled to may not be amended, altered or repealed, and the number of authorized Class B units may not be increased or decreased, without the consent of the holders of our Class B units. In addition, our Manager, or any other holder of our Class B units, will continue to hold the Class B units even if our Manager is no longer our manager.

 

 

Upon our dissolution, liquidation or winding up, after payment of all amounts required to be paid to creditors and holders of preferred units, if any, holders of Class B units will be entitled to receive any accrual of gains or distributions otherwise distributable pursuant to the terms of the Class B units, regardless of whether the holders of our Class A units have received a return of their capital.

 

Class M unit

 

The Class M unit is currently held by our Manager and was issued on September 14, 2021. The holder of our Class M unit is not entitled to preemptive, redemption or conversion rights. The holder of our Class M unit is entitled to that number of votes equal to the product obtained by multiplying (i) the sum of the aggregate number of outstanding Class A units plus Class B units, by (ii) 10, on matters on which the Class M unit has a vote. Our Manager will continue to hold the Class M unit for so long as it remains our manager.

 

The holder of our Class M unit does not have any right to receive ordinary, special or liquidating distributions.

 

Preferred units

 

Under our Operating Agreement, our Board may from time to time establish and cause us to issue one or more classes or series of preferred units and set the designations, preferences, rights, powers and duties of such classes or series.

 

Basic and Diluted Loss Per Class A Unit

 

For the three months ended June 30, 2024 and 2023, the basic and diluted weighted-average units outstanding were 3,631,703 and 3,526,511, respectively. For the three months ended June 30, 2024 and 2023, net loss attributable to Class A units was $4.7 million and $4.1 million, respectively, and the loss per basic and diluted unit was $1.30 and $1.16, respectively.

 

For the six months ended June 30, 2024 and 2023, the basic and diluted weighted-average units outstanding were 3,631,617 and 3,524,988, respectively. For the six months ended June 30, 2024 and 2023, net loss attributable to Class A units was $8.7 million and $6.9 million, respectively, and the loss per basic and diluted unit was $2.40 and $1.95, respectively.

 
v3.24.2.u1
Commitments and Contingencies
 6 Months Ended
Jun. 30, 2024
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingencies

Note 11 – Commitments and Contingencies

 

As of June 30, 2024, we were not subject to any material litigation nor were we aware of any material litigation threatened against us.

 

In connection with the development of our investment at 1000 First Avenue North, St. Petersburg, Florida (“1000 First”) and 1991 Main, we have entered into separate construction management agreements for each asset which contain terms and conditions that are customary for the related scope of work. As of June 30, 2024, we have an aggregate unfunded commitment of $109.1 million under these two development projects. As of June 30, 2024, $24.5 million, inclusive of retainage of $13.7 million, is outstanding and payable in connection with these developments.

 
v3.24.2.u1
Subsequent Events
 6 Months Ended
Jun. 30, 2024
Subsequent Events [Abstract]  
Subsequent Events

Note 12 – Subsequent Events

 

Management has evaluated subsequent events to determine if events or transactions occurring after the balance sheet date through the date the consolidated financial statements were issued require potential adjustment to or disclosure in the consolidated financial statements and has concluded that, except as set forth below, all such events or transactions that would require recognition or disclosure have been recognized or disclosed.

 

Through the date of this Form 10-Q, we drew down an additional $6.5 million on the 1991 Main Construction Loan.

 

On August 8, 2024, additional phases of our 1991 Main development project, totaling approximately $37 million in capitalized cost, reached substantial completion and were placed into service.

 
v3.24.2.u1
Summary of Significant Accounting Policies (Policies)
 6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Basis of Presentation

Basis of Presentation

 

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting and conform to accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and Article 8 of Regulation S-X of the rules and regulations of the SEC.

 

In the opinion of management, all adjustments considered necessary for a fair presentation of our financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The consolidated financial statements as of June 30, 2024, and for the three and six months ended June 30, 2024 and 2023, are unaudited and may not include year-end adjustments necessary to make them comparable to audited results. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements as of and for the year ended December 31, 2023 included in our Annual Report on Form 10-K. The operating results for interim periods are not necessarily indicative of operating results for any other interim period or for the entire year.

 

 
Basis of Consolidation

Basis of Consolidation

 

The accompanying consolidated financial statements reflect all of our accounts, including those of our controlled subsidiaries. The portion of members’ capital in controlled subsidiaries that are not attributable, directly or indirectly, to us are presented in noncontrolling interests. All significant intercompany accounts and transactions have been eliminated.

 

We have evaluated our economic interests in entities to determine if they are deemed to be variable interest entities (“VIEs”) and whether the entities should be consolidated. An entity is a VIE if it has any one of the following characteristics: (i) the entity does not have enough equity at risk to finance its activities without additional subordinated financial support; (ii) the at-risk equity holders, as a group, lack the characteristics of a controlling financial interest; or (iii) the entity is structured with non-substantive voting rights. The distinction between a VIE and other entities is based on the nature and amount of the equity investment and the rights and obligations of the equity investors. Fixed price purchase and renewal options within a lease, as well as certain decision-making rights within a loan or joint-venture agreement, can cause us to consider an entity a VIE. Limited partnerships and other similar entities that operate as a partnership will be considered VIEs unless the limited partners hold substantive kick-out rights or participation rights.

 

Significant judgment is required to determine whether a VIE should be consolidated. We review all agreements and contractual arrangements to determine whether (i) we or another party have any variable interests in an entity, (ii) the entity is considered a VIE, and (iii) which variable interest holder, if any, is the primary beneficiary of the VIE. Determination of the primary beneficiary is based on whether a party (a) has the power to direct the activities that most significantly impact the economic performance of the VIE, and (b) has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE.

 

The following table presents the financial data of the consolidated VIEs included in the consolidated balance sheets as of June 30, 2024 and December 31, 2023, respectively (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Assets          
Real estate          
Land  $31,454   $26,059 
Building and improvements   116,833    12,953 
Furniture, fixtures and equipment   660    — 
Intangible assets   6,174    6,816 
Real estate under construction   262,408    290,627 
Total real estate   417,529    336,455 
Accumulated depreciation and amortization   (2,175)   (2,161)
Real estate, net   415,354    334,294 
Cash and cash equivalents   2,973    8,204 
Other assets   16,789    7,841 
Total assets  $435,116   $350,339 
           
Liabilities          
Debt, net  $119,905   $19,678 
Due to affiliates   2,459    7,292 
Lease liabilities   23    25 
Accounts payable   19,100    12,374 
Accrued expenses and other liabilities   9,910    8,595 
Total liabilities  $151,397   $47,964 

 

An interest in a VIE requires reconsideration when an event occurs that was not originally contemplated. At each reporting period we will reassess whether there are any events that require us to reconsider our determination of whether an entity is a VIE and whether it should be consolidated.

 

 
Emerging Growth Company Status

Emerging Growth Company Status

 

We are an “emerging growth company,” as defined in the Jump Start Our Business Startups Act of 2012 (“JOBS Act”). Under Section 107 of the JOBS Act, emerging growth companies are permitted to use an extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards that have different effective dates for public and private companies. We have elected to use the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date that we (i) are no longer an emerging growth company, or (ii) affirmatively and irrevocably opt out of the extended transition period provided in Section 7(a)(2)(B). By electing to extend the transition period for complying with new or revised accounting standards, our consolidated financial statements may not be comparable to the consolidated financial statements of companies that comply with public company effective dates.

 
Use of Estimates

Use of Estimates

 

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes. Actual results could materially differ from those estimates.

 
Impairment of Long-Lived Assets

Impairment of Long-Lived Assets

 

We evaluate our tangible and identifiable intangible real estate assets for impairment when events such as delays or changes in development, declines in a property’s operating performance, deteriorating market conditions, or environmental or legal concerns bring recoverability of the carrying value of one or more assets into question. When qualitative factors indicate the possibility of impairment, the total undiscounted cash flows of the property, including proceeds from disposition, are compared to the net book value of the property. If the carrying value of the asset exceeds the undiscounted cash flows of the asset, an impairment loss is recorded in earnings to reduce the carrying value of the asset to fair value, calculated as the discounted net cash flows of the property. In circumstances where the highest and best use of a property is the fee simple value of vacant land, we compare book value of the property to the appraised value of the land. If the carrying value of the asset exceeds the appraised value of the land, an impairment loss is recorded to reduce the carrying value to the appraised value.

 
Restricted Cash

Restricted Cash

 

Restricted cash consists of amounts required to be reserved pursuant to contractual obligations and lender agreements for debt service. The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the consolidated balance sheets to the consolidated statements of cash flows (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Cash and cash equivalents  $24,740   $20,125 
Restricted cash (1)   10,430    3,460 
Total cash and cash equivalents and restricted cash  $35,170   $23,585 

 

 

(1)Restricted cash is included within Other assets on our consolidated balance sheets.

 
Liquidity

Liquidity

 

Our future needs for liquidity will depend on a variety of factors, including, without limitation, our ability to generate cash flows from operations, the timing and availability of net proceeds from our Public Offerings and any future offerings that we may conduct, the timing and extent of our real estate acquisition and disposition activities, and the timing and extent our construction and development costs.

 

Economic uncertainty, fluctuating interest rates, volatility in the real estate markets, slowdowns in transaction volume, delays in financings from banks and other lenders and other negative trends may, in the future, adversely impact our ability to timely access potential sources of liquidity. If we are unable to raise additional capital when desired, or on terms that are acceptable to us, our business, financial condition and results of operations could be adversely affected.

 

We believe that our cash on-hand, the anticipated net proceeds from our Public Offerings, the projected cash flows from our real estate assets and our current and anticipated financing activities will be sufficient to meet our liquidity and capital resource requirements for the next 12 months and beyond.

 
Recent Accounting Pronouncements

Recent Accounting Pronouncements

 

In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 is effective for public entities for fiscal years beginning after December 15, 2023, and interim periods in fiscal years beginning after December 15, 2024, and requires single reporting entities to comply with the expanded reportable segment disclosures outlined in the ASU. The expanded reportable segment disclosures are intended to enhance certain disclosures surrounding significant segment expenses. We are currently evaluating the impact of the new standard on our consolidated financial statements.

 

In March 2024, the SEC adopted final rules under Release No. 33-11275, The Enhancement and Standardization of Climate-Related Disclosures for Investors (the “Climate Rules”). The Climate Rules require quantitative and qualitative disclosure of certain climate-related information in registration statements and annual reports filed. These disclosures include financial statement footnote disclosure related to the effects of certain severe weather events and other natural conditions. In April 2024, the SEC issued an order staying the Climate Rules pending completion of a judicial review of certain petitions challenging their validity. If the stay is lifted, the effective dates remain unchanged and we remain a smaller reporting company, emerging growth company or non-accelerated filer, the Climate Rules will be effective for our fiscal year ending December 31, 2027. We are currently evaluating the impact of the Climate Rules on our consolidated financial statements.
v3.24.2.u1
Summary of Significant Accounting Policies (Tables)
 6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Schedule of Carrying Value Net Assets

The following table presents the financial data of the consolidated VIEs included in the consolidated balance sheets as of June 30, 2024 and December 31, 2023, respectively (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Assets          
Real estate          
Land  $31,454   $26,059 
Building and improvements   116,833    12,953 
Furniture, fixtures and equipment   660    — 
Intangible assets   6,174    6,816 
Real estate under construction   262,408    290,627 
Total real estate   417,529    336,455 
Accumulated depreciation and amortization   (2,175)   (2,161)
Real estate, net   415,354    334,294 
Cash and cash equivalents   2,973    8,204 
Other assets   16,789    7,841 
Total assets  $435,116   $350,339 
           
Liabilities          
Debt, net  $119,905   $19,678 
Due to affiliates   2,459    7,292 
Lease liabilities   23    25 
Accounts payable   19,100    12,374 
Accrued expenses and other liabilities   9,910    8,595 
Total liabilities  $151,397   $47,964 
Schedule of Restricted Cash and Cash Equivalents

Restricted cash consists of amounts required to be reserved pursuant to contractual obligations and lender agreements for debt service. The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the consolidated balance sheets to the consolidated statements of cash flows (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Cash and cash equivalents  $24,740   $20,125 
Restricted cash (1)   10,430    3,460 
Total cash and cash equivalents and restricted cash  $35,170   $23,585 

 

 

(1)Restricted cash is included within Other assets on our consolidated balance sheets.
v3.24.2.u1
Leases (Tables)
 6 Months Ended
Jun. 30, 2024
Leases  
Schedule of Components of Lease Revenues

The following table summarizes the components of lease revenues (amounts in thousands):

 

   2024   2023   2024   2023 
   Three Months Ended June 30,   Six Months Ended June 30, 
   2024   2023   2024   2023 
   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Fixed lease revenues  $261   $266   $502   $532 
Variable lease revenues (1)   137    67    261    148 
Lease revenues (2) (3)  $398   $333   $763   $680 

 

 

(1)Includes reimbursements for property taxes, insurance, and common area maintenance services.
  
(2)Excludes lease intangible amortization of less than $0.1 million and $0.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively.
  
(3)Excludes straight-line rent of less than $0.1 million and less than $0.1 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and less than $0.1 million for the six months ended June 30, 2024 and 2023, respectively.
v3.24.2.u1
Related Party Arrangements (Tables)
 6 Months Ended
Jun. 30, 2024
Related Party Transactions [Abstract]  
Schedule of Non Cash Activity to Related Party

The following table presents a summary of fees incurred on our behalf by, and expenses reimbursable to, our Manager and its affiliates, including our Sponsor, in accordance with the terms of the relevant agreements with such parties (amounts in thousands):

 

                     
   Three Months Ended June 30,   Six Months Ended June 30, 
   2024   2023   2024   2023 
   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Amounts included in the Consolidated Statements of Operations                    
Costs incurred by our Manager and its affiliates (1)  $638   $657   $1,427   $1,327 
Management fees (2)   678    668    1,365    1,328 
Insurance (3)   329    102    490    208 
Director compensation   20    20    40    40 
Costs and expenses related parties  $1,665   $1,447   $3,322   $2,903 
                     
Capitalized costs included in the Consolidated Balance Sheets                    
Development fee and reimbursements  $803   $3,211   $1,881   $4,188 
Insurance (3)   1,358    473    1,922    990 
Other capitalized costs  $2,161   $3,684   $3,803   $5,178 

 

 

(1)

Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor, which are included in General and administrative expenses on the consolidated statements of operations.

  
(2)

Included in Property expenses in our consolidated statements of operations.

  
(3)Our insurance premiums are prepaid and are included in Other assets on the consolidated balance sheets and are amortized monthly to either Property expenses on the consolidated statements of operations or Real estate under construction on the consolidated balance sheets as further described below.
Schedule of Due to Related Party

The following table presents a summary of amounts included in Due to affiliates in the consolidated balance sheets (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Due to affiliates          
Management fees  $2,730   $1,365 
Development fees   1,646    6,129 
Employee cost sharing and reimbursements (1)   1,196    2,856 
Insurance   195    

—

 
Director compensation   20    20 
Due to affiliates  $5,787   $10,370 

 

 

(1)Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor.
v3.24.2.u1
Real Estate, Net (Tables)
 6 Months Ended
Jun. 30, 2024
Real Estate [Abstract]  
Schedule of Real Estate Under Construction

The following table provides the activity of our Real estate under construction in the consolidated balance sheets (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   (unaudited)     
Beginning balance  $291,130   $133,898 
Placed into service   (109,935)   — 
Capitalized costs (1) (2)   80,077    155,969 
Capitalized interest   2,161    387 
Impairment charges (3)   (777)   (4,060)
Land held for development (4)   —    4,936 
Ending balance  $262,656   $291,130 

 

 

(1)Includes development fees and employee reimbursement expenditures. See “Note 4 – Related Party Arrangements” for additional details regarding our transactions with related parties.

 

 

(2)Includes direct and indirect project costs to the construction and development of real estate projects, including but not limited to loan fees, property taxes, and insurance, incurred of $2.6 million and $3.4 million for the six months ended June 30, 2024 and the year ended December 31, 2023, respectively.
  
(3)Impairment charges during six months ended June 30, 2024 and the year ended December 31, 2023 are in relation to one of our real estate assets located in Nashville, Tennessee, based on our conclusion that the estimated fair market value of the real estate asset was lower than the carrying value, and as a result, we reduced the carrying value to the estimated fair market value.
  
(4)Includes the acquisition of land located in Sarasota, Florida during the year ended December 31, 2023.
v3.24.2.u1
Intangible Assets and Liabilities (Tables)
 6 Months Ended
Jun. 30, 2024
Intangible Assets And Liabilities  
Schedule of Intangible Assets And Liabilities

Intangible assets and liabilities are summarized as follows (amounts in thousands):

 

   June 30, 2024   December 31, 2023 
   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount   Gross Carrying Amount   Accumulated Amortization   Net Carrying Amount 
   (unaudited)   (unaudited)   (unaudited)             
Finite-Lived Intangible Assets                              
In-place leases  $2,871   $(1,128)  $1,743   $3,513   $(1,699)  $1,814 
Indefinite-Lived Intangible Assets                              
Development rights   5,659    —    5,659    5,659    —    5,659 
Total intangible assets  $8,530   $(1,128)  $7,402   $9,172   $(1,699)  $7,473 
                               
Finite-Lived Intangible Liabilities                              
Below-market leases  $(1,743)  $475   $(1,268)  $(2,100)  $776   $(1,324)
Total intangible liabilities  $(1,743)  $475   $(1,268)  $(2,100)  $776   $(1,324)
v3.24.2.u1
Debt, Net (Tables)
 6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Debt, Net

The following table details our Debt, net (dollars in thousands):

 

Indebtedness  Interest Rate   Maturity Date  Total Commitment   June 30, 2024   December 31, 2023 
              Carrying Value as of 
Indebtedness  Interest Rate   Maturity Date  Total Commitment   June 30, 2024   December 31, 2023 
              (unaudited)     
Fixed rate loans:                       
1991 Main Mezzanine Loan (1) (3)   13.00%  May 2027  $56,378   $43,260   $— 
900 8th Land Loan (2)   9.50%  June 2025   N/A    10,000    — 
Variable rate loans:                       
1991 Main Construction Loan (1) (4)   SOFR + 3.45%  May 2027  $130,000    71,716    23,076 
1000 First Construction Loan (5)   SOFR + 3.80%  June 2027  $104,000    —    — 
Total debt                124,976    23,076 
Unamortized debt issuance costs (6)                (3,350)   (2,239)
Unamortized debt discount (6)                (1,721)   (1,159)
Debt, net               $119,905   $19,678 

 

 

(1)Loan contains a one-year extension option, subject to certain restrictions.

 

 

(2)Loan contains two six-month extension options, subject to certain restrictions.
  
(3)We are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. Undrawn amounts were held back at closing and are being maintained by an administrative agent appointed by the lender (the “Reserves”). As interest and other obligations accrue, the Reserves balance will be reduced and be added to the principal outstanding on the 1991 Main Mezzanine Loan. As of June 30, 2024 , the Reserves balance was $13.1 million.
  
(4)Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (“SOFR”) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
  
(5)Loan contains two one-year extension options, subject to certain restrictions. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
  
(6)Amounts as of June 30, 2024 exclude unamortized debt issuance costs and unamortized debt discounts of $1.5 million and $1.1 million, respectively, in relation to the 1000 First Construction Loan. Such amounts are included in Other assets in the consolidated balance sheets and will be reclassified as a component of Debt, net when amounts drawn on the construction loan exceed the costs incurred.
Schedule of Future Principal Payments

The following table summarizes the scheduled future principal payments under our debt arrangements as of June 30, 2024 (amounts in thousands):

 

      
Year ended December 31,  (unaudited) 
2024 (remainder)  $— 
2025   10,000 
2026   — 
2027   114,976 
2028   — 
Thereafter   — 
Total  $124,976 
v3.24.2.u1
Fair Value of Financial Instruments (Tables)
 6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Schedule of Carrying Value and Estimated Fair Value

The following table sets forth the carrying value and estimated fair value of our debt arrangements as of June 30, 2024 and December 31, 2023, respectively (amounts in thousands):

 

       June 30, 2024   December 31, 2023 
   Level   Carrying Value (1)   Fair Value (2)   Carrying Value (1)   Fair Value (2) 
       (unaudited)   (unaudited)         
Total indebtedness   2   $119,905   $124,976   $19,678   $19,678 

 

 

(1)Amounts disclosed are net of unamortized debt issuance costs and debt discounts.
  
(2)The fair value of our indebtedness as of June 30, 2024 was prepared by an independent third-party using a discounted cash flow analysis, reviewed by management utilizing estimated credit spreads, and observable market interest rates. The fair value of our debt as of December 31, 2023 approximated its carrying value.
v3.24.2.u1
Derivative Instruments (Tables)
 6 Months Ended
Jun. 30, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Table Derivative Financial Instrument

The following table details our derivative financial instruments as of June 30, 2024 (amounts in thousands):

 

Schedule of Table Derivative Financial Instrument

Interest Rate Derivative  Notional Amount   Strike Price    Maturity Date
Interest rate cap  $112,514   5.07 %   July 2024
Interest rate cap  $104,000   6.25%   July 2025
Schedule of Fair Value of Our Derivative Financial Instruments

The following table details the fair value of our derivative financial instruments (amounts in thousands):

 

   Fair Value (1) 
Interest Rate Derivative  June 30, 2024   December 31, 2023 
   (unaudited)     
Interest rate caps  $12   $93 

 

 

(1)Amounts are included in Other assets in our consolidated balance sheets.
Schedule of Table Details Effect Derivative Financial Instrument

The following table details the effect of our derivative financial instruments on our consolidated statements of operations (amounts in thousands):

 

 

      Three Months Ended June 30,   Six Months Ended June 30, 
Interest Rate Derivative  Location of Gain (Loss)  2024   2023   2024   2023 
      (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Interest rate caps  Other (expense) income  $(60)  $209   $(87)  $209 
v3.24.2.u1
Organization, Business Purpose and Capitalization (Details Narrative) - USD ($)
 3 Months Ended
May 09, 2023
Sep. 30, 2021
Mar. 31, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 03, 2024
Initial public offering     $ 711,000 $ 3,844,000    
Dealer Manager [Member] | Maximum [Member]            
Payments for commissions percentage 0.25%          
Selling Group Members [Member] | Maximum [Member]            
Payments for commissions percentage 4.50%          
Selling Group Members [Member] | Minimum [Member]            
Payments for commissions percentage 0.25%          
Common Class A [Member]            
Offering price per share           $ 99.59
Common Class A [Member] | Follow On Offering [Member]            
Initial public offering $ 750,000,000          
Common Class A [Member] | Primary Offering [Member]            
Proceeds from initial public offering   $ 750,000,000        
Outstanding units unsold of initial public offering         $ 514,013,330  
v3.24.2.u1
Schedule of Carrying Value Net Assets (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Real estate    
Land $ 44,135 $ 38,741
Building and improvements 121,819 17,939
Furniture, fixtures and equipment 660
Intangible assets 8,530 9,172
Real estate under construction 262,656 291,130
Accumulated depreciation and amortization (3,642) (3,441)
Real estate, net 434,158 353,541
Cash and cash equivalents 24,740 20,125
Other assets 17,257 8,451
Total assets 476,155 382,117
Liabilities    
Debt, net 119,905 19,678
Accounts payable 19,153 12,584
Accrued expenses and other liabilities 10,542 9,097
Total liabilities 159,255 57,053
Variable Interest Entity    
Real estate    
Land 31,454 26,059
Building and improvements 116,833 12,953
Furniture, fixtures and equipment 660
Intangible assets 6,174 6,816
Real estate under construction 262,408 290,627
Total real estate 417,529 336,455
Accumulated depreciation and amortization (2,175) (2,161)
Real estate, net 415,354 334,294
Cash and cash equivalents 2,973 8,204
Other assets 16,789 7,841
Total assets 435,116 350,339
Liabilities    
Debt, net 119,905 19,678
Due to affiliates 2,459 7,292
Lease liabilities 23 25
Accounts payable 19,100 12,374
Accrued expenses and other liabilities 9,910 8,595
Total liabilities $ 151,397 $ 47,964
v3.24.2.u1
Schedule of Restricted Cash and Cash Equivalents (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Accounting Policies [Abstract]    
Cash and cash equivalents $ 24,740 $ 20,125
Restricted cash [1] 10,430 3,460
Total cash and cash equivalents and restricted cash $ 35,170 $ 23,585
[1] Restricted cash is included within Other assets on our consolidated balance sheets.
v3.24.2.u1
Schedule of Components of Lease Revenues (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Leases        
Fixed lease revenues $ 261 $ 266 $ 502 $ 532
Variable lease revenues [1] 137 67 261 148
Lease revenues [2],[3] $ 398 $ 333 $ 763 $ 680
[1] Includes reimbursements for property taxes, insurance, and common area maintenance services.
[2] Excludes lease intangible amortization of less than $0.1 million and $0.4 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and $0.6 million for the six months ended June 30, 2024 and 2023, respectively.
[3] Excludes straight-line rent of less than $0.1 million and less than $0.1 million for the three months ended June 30, 2024 and 2023, respectively, and $0.1 million and less than $0.1 million for the six months ended June 30, 2024 and 2023, respectively.
v3.24.2.u1
Schedule of Components of Lease Revenues (Details) (Parenthetical) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Lease intangible amortization $ 0.1 $ 0.4 $ 0.1 $ 0.6
Maximum [Member] | Straight Line Rent [Member]        
Straight line rent adjustment $ 0.1 $ 0.1 $ 0.1 $ 0.1
v3.24.2.u1
Schedule of Non Cash Activity to Related Party (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Costs and expenses related parties $ 1,665 $ 1,447 $ 3,322 $ 2,903
Other capitalized costs 2,161 3,684 3,803 5,178
Manager and Affliates [Member]        
Costs and expenses related parties [1] 638 657 1,427 1,327
Management Fees [Member]        
Costs and expenses related parties [2] 678 668 1,365 1,328
Insurance [Member]        
Costs and expenses related parties [3] 329 102 490 208
Other capitalized costs [3] 1,358 473 1,922 990
Director Compensation [Member]        
Costs and expenses related parties 20 20 40 40
Development Fee And Reimbursements [Member]        
Other capitalized costs $ 803 $ 3,211 $ 1,881 $ 4,188
[1] Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor, which are included in General and administrative expenses on the consolidated statements of operations.
[2] Included in Property expenses in our consolidated statements of operations.
[3] Our insurance premiums are prepaid and are included in Other assets on the consolidated balance sheets and are amortized monthly to either Property expenses on the consolidated statements of operations or Real estate under construction on the consolidated balance sheets as further described below.
v3.24.2.u1
Schedule of Due to Related Party (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Related Party Transaction [Line Items]    
Due to affiliates $ 5,787 $ 10,370
Management Fees [Member] | Related Party [Member]    
Related Party Transaction [Line Items]    
Due to affiliates 2,730 1,365
Development Fees [Member] | Related Party [Member]    
Related Party Transaction [Line Items]    
Due to affiliates 1,646 6,129
Employee Cost Sharing and Reimbursements [Member] | Related Party [Member]    
Related Party Transaction [Line Items]    
Due to affiliates [1] 1,196 2,856
Insurance [Member] | Related Party [Member]    
Related Party Transaction [Line Items]    
Due to affiliates 195
Director Compensation [Member] | Related Party [Member]    
Related Party Transaction [Line Items]    
Due to affiliates $ 20 $ 20
[1] Includes wage, overhead and other reimbursements to our Manager and its affiliates, including our Sponsor.
v3.24.2.u1
Related Party Arrangements (Details Narrative) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
May 16, 2024
Feb. 08, 2024
Dec. 29, 2023
Apr. 25, 2023
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Related Party Transaction [Line Items]                  
Operating expenses         $ 5,133 $ 5,059 $ 9,566 $ 8,360  
Asset management fee         700 700 1,400 1,300  
Development costs         700 2,900 1,600 3,600  
Due to affiliate current and noncurrent         5,787   5,787   $ 10,370
General and administrative expense         1,176 1,216 2,746 2,987  
Development fee percentage       55.00%          
Development budget fee percentage       4.50%          
Development fees outstanding and payable             $ 400   400
Acquisition fee percentage             1.50%    
Real estate insurance         1,700 2,300 $ 1,900 2,400  
Insurance commission         200 200 200 200  
General and Administrative Expense [Member]                  
Related Party Transaction [Line Items]                  
General and administrative expense         100 100 200 200  
Development Manager [Member]                  
Related Party Transaction [Line Items]                  
Development costs         100 200 300 500  
Reimbursement expense         200 300 500 700  
Affiliated Entity [Member]                  
Related Party Transaction [Line Items]                  
Employee reimbursement expenditure         600   600   1,300
Development Fees [Member] | Related Party [Member]                  
Related Party Transaction [Line Items]                  
Due to affiliate current and noncurrent         1,646   $ 1,646   $ 6,129
Management Agreement [Member]                  
Related Party Transaction [Line Items]                  
Property management fee, percent fee             0.75%    
Belpointe Development Holding LLC [Member]                  
Related Party Transaction [Line Items]                  
Borrowing amount $ 3,000                
Annual rate 5.00%                
Debt instrument annual principal payment         2,600   $ 2,600    
Lacoff Holding II LLC [Member]                  
Related Party Transaction [Line Items]                  
Borrowing amount     $ 4,000            
Maturity date     Apr. 01, 2024            
Promissory note interest rate     5.26%            
Increase decrease in accrued interest receivable net   $ 100              
Manager and Affliates [Member]                  
Related Party Transaction [Line Items]                  
Operating expenses         $ 500 $ 600 $ 1,200 $ 1,300  
v3.24.2.u1
Schedule of Real Estate Under Construction (Details) - USD ($)
$ in Thousands
 6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Real Estate [Abstract]    
Beginning balance $ 291,130 $ 133,898
Placed into service (109,935)
Capitalized costs [1],[2] 80,077 155,969
Capitalized interest 2,161 387
Impairment charges [3] (777) (4,060)
Land held for development [4] 4,936
Ending balance $ 262,656 $ 291,130
[1] Includes development fees and employee reimbursement expenditures. See “Note 4 – Related Party Arrangements” for additional details regarding our transactions with related parties.
[2] Includes direct and indirect project costs to the construction and development of real estate projects, including but not limited to loan fees, property taxes, and insurance, incurred of $2.6 million and $3.4 million for the six months ended June 30, 2024 and the year ended December 31, 2023, respectively.
[3] Impairment charges during six months ended June 30, 2024 and the year ended December 31, 2023 are in relation to one of our real estate assets located in Nashville, Tennessee, based on our conclusion that the estimated fair market value of the real estate asset was lower than the carrying value, and as a result, we reduced the carrying value to the estimated fair market value.
[4] Includes the acquisition of land located in Sarasota, Florida during the year ended December 31, 2023.
v3.24.2.u1
Schedule of Real Estate Under Construction (Details) (Parenthetical) - USD ($)
$ in Millions
 6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Real Estate [Abstract]    
Direct and indirect project costs $ 2.6 $ 3.4
v3.24.2.u1
Real Estate, Net (Details Narrative) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Depreciation expense $ 0.6 $ 0.2 $ 0.8 $ 0.4  
Real Estate [Member]          
Non cash investing activity     16.2   $ 27.6
Unpaid development fees     1.0   6.1
Unpaid employee cost sharing and reimbursements     $ 0.4   $ 1.3
v3.24.2.u1
Schedule of Intangible Assets And Liabilities (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Finite-Lived Intangible Assets [Line Items]    
Gross carrying amount, finite lived intangible assets $ 8,530 $ 9,172
Total intangible assets, Gross 8,530 9,172
Total intangible assets, Accumulated amortization (1,128) (1,699)
Total intangible assets, Net 7,402 7,473
Accumulated amortization, finite lived intangible liabilities 475 776
Net carrying amount, finite lived intangible liabilities (1,268) (1,324)
Gross carrying amount, finite lived intangible liabilities (1,743) (2,100)
Net carrying amount, finite lived intangible liabilities (1,268) (1,324)
Development Rights [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross carrying amount, indefinite lived intangible assets 5,659 5,659
Accumulated amortization, indefinite lived intangible assets
Net carrying amount, indefinite lived intangible assets 5,659 5,659
In-place Leases [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross carrying amount, finite lived intangible assets 2,871 3,513
Accumulated amortization, finite lived intangible assets (1,128) (1,699)
Net carrying amount, finite lived intangible assets 1,743 1,814
Below-market Leases [Member]    
Finite-Lived Intangible Assets [Line Items]    
Gross carrying amount, finite lived intangible liabilities (1,743) (2,100)
Accumulated amortization, finite lived intangible liabilities 475 776
Net carrying amount, finite lived intangible liabilities $ (1,268) $ (1,324)
v3.24.2.u1
Intangible Assets and Liabilities (Details Narrative) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
In-place Leases [Member]        
Finite-Lived Intangible Assets [Line Items]        
Amortization of intangible assets $ 0.1 $ 0.5 $ 0.1 $ 0.8
Below-market Leases [Member]        
Finite-Lived Intangible Assets [Line Items]        
Amortization of intangible assets $ 0.1 $ 0.4 $ 0.1 $ 0.6
v3.24.2.u1
Schedule of Debt, Net (Details) - USD ($)
$ in Thousands
 6 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Short-Term Debt [Line Items]    
Total debt $ 124,976 $ 23,076
Unamortized debt issuance costs [1] (3,350) (2,239)
Unamortized debt discount [1] (1,721) (1,159)
Debt, net $ 119,905 19,678
1991 Main Mezzanine Loan [Member]    
Short-Term Debt [Line Items]    
Interest Rate [2],[3] 13.00%  
Maturity Date [2],[3] May 2027  
Total commitment [2],[3] $ 56,378  
900 8th Land Loan [Member]    
Short-Term Debt [Line Items]    
Interest Rate [4] 9.50%  
Maturity Date [4] June 2025  
1991 Main Construction Loan Agreement [Member]    
Short-Term Debt [Line Items]    
Interest Rate [2],[5] 3.45%  
Maturity Date [2],[5] May 2027  
Total commitment [2],[5] $ 130,000  
1000 First Construction Loan [Member]    
Short-Term Debt [Line Items]    
Interest Rate [6] 3.80%  
Maturity Date [6] June 2027  
Total commitment [6] $ 104,000  
Unamortized debt issuance costs (1,500)  
Unamortized debt discount (1,100)  
1991 Main Mezzanine Loan [Member]    
Short-Term Debt [Line Items]    
Total debt [2],[3] 43,260
900 8th Land Loan [Member]    
Short-Term Debt [Line Items]    
Total debt [4] 10,000
Nineteen Ninety One Main Construction Loan [Member]    
Short-Term Debt [Line Items]    
Total debt [2],[5] 71,716 23,076
1000 First Construction Loan [Member]    
Short-Term Debt [Line Items]    
Total debt [6]
[1] Amounts as of June 30, 2024 exclude unamortized debt issuance costs and unamortized debt discounts of $1.5 million and $1.1 million, respectively, in relation to the 1000 First Construction Loan. Such amounts are included in Other assets in the consolidated balance sheets and will be reclassified as a component of Debt, net when amounts drawn on the construction loan exceed the costs incurred.
[2] Loan contains a one-year extension option, subject to certain restrictions.
[3] We are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. Undrawn amounts were held back at closing and are being maintained by an administrative agent appointed by the lender (the “Reserves”). As interest and other obligations accrue, the Reserves balance will be reduced and be added to the principal outstanding on the 1991 Main Mezzanine Loan. As of June 30, 2024 , the Reserves balance was $13.1 million.
[4] Loan contains two six-month extension options, subject to certain restrictions.
[5] Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (“SOFR”) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
[6] Loan contains two one-year extension options, subject to certain restrictions. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
v3.24.2.u1
Schedule of Debt Net (Details) (Parenthetical) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Unamortized debt issuance costs [1] $ 3,350 $ 2,239
Unamortized debt discount [1] 1,721 $ 1,159
1991 Main Mezzanine Loan [Member]    
Debt Instrument [Line Items]    
Reserves $ 13,100  
Interest Rate [2],[3] 13.00%  
1991 Main Construction Loan Agreement [Member]    
Debt Instrument [Line Items]    
Interest Rate [2],[4] 3.45%  
1991 Main Construction Loan Agreement [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest rate 8.51%  
1000 First Construction Loan [Member]    
Debt Instrument [Line Items]    
Interest Rate [5] 3.80%  
Unamortized debt issuance costs $ 1,500  
Unamortized debt discount $ 1,100  
1000 First Construction Loan [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest rate 7.55%  
[1] Amounts as of June 30, 2024 exclude unamortized debt issuance costs and unamortized debt discounts of $1.5 million and $1.1 million, respectively, in relation to the 1000 First Construction Loan. Such amounts are included in Other assets in the consolidated balance sheets and will be reclassified as a component of Debt, net when amounts drawn on the construction loan exceed the costs incurred.
[2] Loan contains a one-year extension option, subject to certain restrictions.
[3] We are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. Undrawn amounts were held back at closing and are being maintained by an administrative agent appointed by the lender (the “Reserves”). As interest and other obligations accrue, the Reserves balance will be reduced and be added to the principal outstanding on the 1991 Main Mezzanine Loan. As of June 30, 2024 , the Reserves balance was $13.1 million.
[4] Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (“SOFR”) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
[5] Loan contains two one-year extension options, subject to certain restrictions. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
v3.24.2.u1
Schedule of Future Principal Payments (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Debt Disclosure [Abstract]    
2024 (remainder)  
2025 10,000  
2026  
2027 114,976  
2028  
Thereafter  
Total $ 124,976 $ 23,076
v3.24.2.u1
Debt, Net (Details Narrative) - USD ($)
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Jun. 26, 2024
Jan. 31, 2024
May 12, 2023
Debt Instrument [Line Items]              
Interest paid, net of capitalized interest     $ 1,800,000 $ 0      
Amortization of deferred financing costs $ 400,000 $ 100,000 800,000 100,000      
Captitalized amortization costs $ 200,000 $ 100,000 $ 500,000 $ 100,000      
Debt instrument convenants description     We are subject to various financial and operational covenants which includes, but is not limited to, maintaining liquid assets of no less than $20.0 million and a net worth of no less than $130.0 million.        
Maximum [Member] | 1000 First Construction Loan [Member]              
Debt Instrument [Line Items]              
Mezzanine loan         $ 104,000,000.0    
Maximum [Member] | 900 8th Land Loan [Member]              
Debt Instrument [Line Items]              
Mezzanine loan         $ 10,000,000.0    
Maximum [Member] | 1991 Main Mezzanine Loan [Member]              
Debt Instrument [Line Items]              
Mezzanine loan           $ 56,400,000  
Maximum [Member] | 1991 Main Construction Loan Agreement [Member]              
Debt Instrument [Line Items]              
Construction loan             $ 130,000,000.0
v3.24.2.u1
Schedule of Carrying Value and Estimated Fair Value (Details) - Fair Value, Inputs, Level 2 [Member] - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Carring Value [1] $ 119,905 $ 19,678
Fair Value [2] $ 124,976 $ 19,678
[1] Amounts disclosed are net of unamortized debt issuance costs and debt discounts.
[2] The fair value of our indebtedness as of June 30, 2024 was prepared by an independent third-party using a discounted cash flow analysis, reviewed by management utilizing estimated credit spreads, and observable market interest rates. The fair value of our debt as of December 31, 2023 approximated its carrying value.
v3.24.2.u1
Schedule of Table Derivative Financial Instrument (Details)
$ in Thousands
 6 Months Ended
Jun. 30, 2024
USD ($)
Interest Rate Cap One [Member]  
Derivative Instruments, Gain (Loss) [Line Items]  
Notional amount $ 112,514
Strike rate 5.07%
Maturity date July 2024
Interest Rate Cap Two [Member]  
Derivative Instruments, Gain (Loss) [Line Items]  
Notional amount $ 104,000
Strike rate 6.25%
Maturity date July 2025
v3.24.2.u1
Schedule of Fair Value of Our Derivative Financial Instruments (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Interest rate caps [1] $ 12 $ 93
[1] Amounts are included in Other assets in our consolidated balance sheets.
v3.24.2.u1
Schedule of Table Details Effect Derivative Financial Instrument (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative gain (loss)     $ (87) $ 209
Interest Rate Cap [Member]        
Derivative Instruments, Gain (Loss) [Line Items]        
Derivative gain (loss) $ (60) $ 209 $ (87) $ 209
v3.24.2.u1
Members’ Capital (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Class of Stock [Line Items]          
Weighted average units outstanding, basic 3,631,703 3,526,511 3,631,617 3,524,988  
Weighted average units outstanding, diluted 3,631,703 3,526,511 3,631,617 3,524,988  
Net loss $ 4,720 $ 4,080 $ 8,701 $ 6,890  
Loss per basic $ 1.30 $ 1.16 $ 2.40 $ 1.95  
Loss per diluted $ 1.30 $ 1.16 $ 2.40 $ 1.95  
Common Class A [Member]          
Class of Stock [Line Items]          
Common stock, shares authorized unlimited     Unlimited   Unlimited
Stock issued during period shares new issues 0 43,403 9,304 43,403  
Common stock shares, issued 3,631,703   3,631,703   3,622,399
Common stock shares, outstanding 3,631,703   3,631,703   3,622,399
Weighted average units outstanding, basic 3,631,703 3,526,511 3,631,617 3,524,988  
Weighted average units outstanding, diluted 3,631,703 3,526,511 3,631,617 3,524,988  
Common Class B [Member]          
Class of Stock [Line Items]          
Common stock, shares authorized 100,000   100,000   100,000
Common stock shares, issued 100,000   100,000   100,000
Common stock shares, outstanding 100,000   100,000   100,000
Dividends rate percentage     5.00%    
Class M Units [Member]          
Class of Stock [Line Items]          
Common stock, shares authorized 1   1   1
Common stock shares, issued 1   1   1
Common stock shares, outstanding 1   1   1
v3.24.2.u1
Commitments and Contingencies (Details Narrative) - Construction Management Agreement [Member]
$ in Millions
Jun. 30, 2024
USD ($)
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Other commitment $ 109.1
Accounts payable 24.5
Retainage payable $ 13.7
v3.24.2.u1
Subsequent Events (Details Narrative) - USD ($)
$ in Thousands
 6 Months Ended 12 Months Ended
Aug. 08, 2024
Jun. 30, 2024
Dec. 31, 2023
Subsequent Event [Line Items]      
Long-Term Debt, Gross   $ 124,976 $ 23,076
Capitalized costs [1],[2]   $ 80,077 $ 155,969
1991 Main Construction Loan Agreement [Member] | Subsequent Event [Member]      
Subsequent Event [Line Items]      
Long-Term Debt, Gross $ 6,500    
Capitalized costs $ 37,000    
[1] Includes development fees and employee reimbursement expenditures. See “Note 4 – Related Party Arrangements” for additional details regarding our transactions with related parties.
[2] Includes direct and indirect project costs to the construction and development of real estate projects, including but not limited to loan fees, property taxes, and insurance, incurred of $2.6 million and $3.4 million for the six months ended June 30, 2024 and the year ended December 31, 2023, respectively.
Belpointe PREP (AMEX:OZ)
Historical Stock Chart
From Jul 2024 to Aug 2024 Click Here for more Belpointe PREP Charts.
Belpointe PREP (AMEX:OZ)
Historical Stock Chart
From Aug 2023 to Aug 2024 Click Here for more Belpointe PREP Charts.