03/20/2026 | Press release | Distributed by Public on 03/20/2026 09:53
References herein to "Starwood Real Estate Income Trust, Inc.," "Company," "we," "us," or "our" refer to Starwood Real Estate Income Trust, Inc. and its subsidiaries unless the context specifically requires otherwise.
The following discussion should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K. In addition to historical data, this discussion contains forward-looking statements about our business, operations and financial performance based on current expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those in this discussion as a result of various factors, including but not limited to those discussed under Item 1A. "Risk Factors" in this Annual Report on Form 10-K.
Overview
We were formed on June 22, 2017 as a Maryland corporation to invest primarily in stabilized, income-oriented commercial real estate and debt secured by commercial real estate. Our portfolio is principally comprised of properties located in the United States and is diversified on a global basis through investments in properties outside of the United States, with a focus on Europe. To a lesser extent, we also invest in real estate debt, including loans secured by real estate and real estate-related securities. We are an externally advised, perpetual-life REIT. We own all or substantially all of our assets through the Operating Partnership, of which we are the sole general partner. We and the Operating Partnership are externally managed by the Advisor.
Our board of directors has at all times oversight and policy-making authority over us, including responsibility for governance, financial controls, compliance and disclosure. Pursuant to an advisory agreement among the Advisor, the Operating Partnership and us (the "Advisory Agreement"), we have delegated to the Advisor the authority to source, evaluate and monitor our investment opportunities and make decisions related to the acquisition, management, financing and disposition of our assets, in accordance with our investment objectives, guidelines, policies and limitations, subject to oversight by our board of directors.
We have elected to be taxed as a REIT under the Code for U.S. federal income tax purposes, commencing with our taxable year ended December 31, 2019. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent we annually distribute all of our net taxable income (determined without regard to our net capital gain and dividends-paid deduction) to stockholders and maintain our qualification as a REIT.
Public Offerings
On December 27, 2017, we commenced our initial public offering of up to $5.0 billion in shares of our common stock. On June 2, 2021, our initial public offering terminated and we commenced our follow-on public offering of up to $10.0 billion in shares of common stock. On August 10, 2022, the follow-on public offering terminated and we commenced our third public offering of up to $18.0 billion in shares of common stock. On February 4, 2026, our third public offering terminated, and we commenced our fourth public offering of up to $10.0 billion in shares of common stock, consisting of up to $9.5 billion in shares in our primary offering and up to $0.5 billion in shares pursuant to our distribution reinvestment plan. We intend to continue selling shares in our fourth public offering on a monthly basis.
As of March 20, 2026, we had received net proceeds of $14.3 billion from the sale of our common stock through our public offerings. We have contributed the net proceeds from our public offerings to the Operating Partnership in exchange for a corresponding number of Class T, Class S, Class D and Class I units. The Operating Partnership has primarily used the net proceeds to make investments in real estate and real estate debt as further described below under "Portfolio".
DST Program
In April 2024, we, through the Operating Partnership, commenced the DST Program to issue and sell up to a maximum aggregate offering amount of $1.0 billion of DST Interests in specific DSTs holding one or more DST Properties. These DST Interests will be issued and sold to "accredited investors," as that term is defined under Regulation D promulgated by the SEC under the Securities Act, in private placements exempt from registration pursuant to Section 4(a)(2) of the Securities Act (the "DST Offerings").
Under the DST Program, each DST Property may be sourced from our real properties or from third parties, which will be held in a DST are leased-back to a wholly owned subsidiary of the Operating Partnership on a long-term basis through January 2, 2031, unless sooner terminated pursuant to master lease agreements. Each master lease agreement will be guaranteed by the Operating Partnership, which will retain a FMV Option, giving it the right, but not the obligation, to acquire the DST Interests in the applicable DST from the investors in exchange for Operating Partnership units or cash, at the Operating Partnership's discretion. Such FMV Option shall be exercisable any time after two years from the closing of the applicable DST Offering. The Operating Partnership, in its sole and absolute discretion, may assign its rights in the FMV Option to a subsidiary, an affiliate, a successor entity to the Operating Partnership or the acquiror of a majority of the Operating Partnership's assets. After a one-year holding
period, investors who acquire Operating Partnership units pursuant to the FMV Option generally have the right to cause the Operating Partnership to redeem all or a portion of their Operating Partnership units for, at our sole discretion, shares of our common stock, cash, or a combination of both.
We expect that the DST Program will give us the opportunity to expand and diversify our capital-raising strategies by offering what we believe to be an attractive investment product for investors that may be seeking like-kind replacement properties to complete tax-deferred exchange transactions under Section 1031 of the Code. Affiliates of the Advisor are expected to receive fees in connection with the sale of the DST Interests and the management of the DSTs. We intend to use the net offering proceeds from the DST Program to make investments in accordance with our investment strategy and policies, reduce our borrowings, repay indebtedness, fund the repurchase of shares of all classes of our common stock under our share repurchase plan and for other corporate purposes.
As of December 31, 2025, we have raised approximately $56.0 million in gross offering proceeds through the DST Program.
Investment Objectives
Our investment objectives are to invest in assets that will enable us to:
We cannot assure you that we will achieve our investment objectives. See Item 1A."Risk Factors" section of this Annual Report on Form 10-K.
Recent Developments
Business Outlook
Amid today's economic uncertainty, geopolitical environment and stock market volatility, real estate offers tangible, income-generating assets with low correlation to public market fluctuations, making it an effective portfolio diversifier. The tariff events are likely to cause construction costs to increase, which makes owning existing real estate below replacement cost attractive and a defensive place for capital preservation.
We continue to prioritize generating liquidity for stockholders submitting share repurchase requests, while also staying focused on protecting and maximizing value for our stockholders who remain fully invested. This requires picking the right spots to generate liquidity as the markets continue to improve.
Please refer to Item 1A. "Risk Factors" in this Annual Report on Form 10-K for additional disclosure relating to material trends or uncertainties that may impact our business.
2025 Highlights
Operating Results:
|
Class T |
Class S |
Class D |
Class I |
|
|
Shares |
Shares |
Shares |
Shares |
|
|
Average Annualized Distribution Rate |
5.2% |
5.2% |
6.0% |
6.2% |
|
Annualized Year-to-Date Total Return, without upfront selling commissions and dealer manager fees |
(3.3%) |
(3.2%) |
(2.7%) |
(2.4%) |
|
Annualized Inception-to-Date Total Return, without upfront selling commissions and dealer manager fees |
4.7% |
4.7% |
5.0% |
5.4% |
|
Annualized Inception-to-Date Total Return, assuming full upfront selling commissions and dealer manager fees |
4.2% |
4.1% |
4.8% |
N/A |
Disposition Activity:
Financing Activity:
Portfolio
Summary of Portfolio
The following chart outlines the percentage of our assets across investments in real estate and our investment in a real estate loan based on fair value as of December 31, 2025:
The following charts further describe the composition of our investments in real estate and our investment in a real estate loan based on fair value as of December 31, 2025:
Investments in Real Estate
The following table provides a summary of our portfolio as of December 31, 2025 ($ in thousands):
|
Segment |
Number of |
Sq. Feet |
Occupancy |
Gross Asset Value(2) |
Segment |
Percentage of |
||||||||||
|
Multifamily |
63,233 units |
94% |
$ |
15,356,900 |
$ |
1,179,694 |
75% |
|||||||||
|
Industrial |
15.79 sq. ft. |
92% |
2,710,444 |
151,497 |
9% |
|||||||||||
|
Office |
3.90 sq. ft. |
91% |
1,556,239 |
167,025 |
11% |
|||||||||||
|
Other Properties(3)(4) |
N/A (5) |
N/A |
933,336 |
82,713 |
5% |
|||||||||||
|
Total |
$ |
20,556,919 |
$ |
1,580,929 |
100% |
|||||||||||
Average Effective Annual Base Rents
The following table provides a summary of the average effective annual base rents across our portfolio as of December 31, 2025:
|
Property Type |
Average Effective Annual |
||||
|
Multifamily(1) |
$ |
18,282 |
|||
|
Industrial(2) |
$ |
8.20 |
|||
|
Office(2) |
$ |
34.95 |
|||
The following table provides information regarding our portfolio of real estate properties as of December 31, 2025:
|
Segment and Investment |
Number of |
Location |
Acquisition |
Ownership |
Sq. Feet |
Occupancy(2) |
||||||||
|
Multifamily: |
||||||||||||||
|
Florida Multifamily Portfolio |
Jacksonville/Naples, FL |
January 2019 |
100% |
1,150 |
95% |
|||||||||
|
Phoenix Property |
Mesa, AZ |
January 2019 |
100% |
256 |
95% |
|||||||||
|
Columbus Multifamily |
Columbus, OH |
October 2019 |
96% |
516 |
97% |
|||||||||
|
Cascades Apartments(3) |
Charlotte, NC |
October 2019 |
54% |
570 |
94% |
|||||||||
|
Exchange on Erwin |
Durham, NC |
November 2019 |
100% |
265 |
92% |
|||||||||
|
Avida Apartments |
Salt Lake City, UT |
December 2019 |
100% |
400 |
94% |
|||||||||
|
Southeast Affordable Housing Portfolio |
Various |
Various 2020 |
100% |
4,384 |
90% |
|||||||||
|
Florida Affordable Housing Portfolio II |
Jacksonville, FL |
October 2020 |
100% |
958 |
89% |
|||||||||
|
Mid-Atlantic Affordable Housing Portfolio |
Various |
October 2020 |
100% |
3,660 |
96% |
|||||||||
|
Kalina Way(3) |
Salt Lake City, UT |
December 2020 |
54% |
264 |
94% |
|||||||||
|
Southeast Affordable Housing Portfolio II |
DC, FL, GA, MD, SC, VA |
May 2021 |
100% |
1,642 |
97% |
|||||||||
|
Azalea Multifamily Portfolio |
TX, FL, NC, MD, TN, GA |
June/July 2021 |
100% |
4,548 |
95% |
|||||||||
|
Keystone Castle Hills |
Dallas, TX |
July 2021 |
100% |
690 |
93% |
|||||||||
|
Greater Boston Affordable Portfolio |
Boston, MA |
August/September 2021 |
99% |
842 |
97% |
|||||||||
|
Columbus Preferred Portfolio |
Columbus, OH |
September 2021 |
96% |
400 |
94% |
|||||||||
|
The Palmer Dadeland |
Dadeland, FL |
September 2021 |
100% |
844 |
96% |
|||||||||
|
Seven Springs Apartments |
Burlington, MA |
September 2021 |
100% |
331 |
94% |
|||||||||
|
Maison's Landing |
Taylorsville, UT |
September 2021 |
100% |
492 |
94% |
|||||||||
|
Sawyer Flats |
Gaithersburg, MD |
October 2021 |
100% |
648 |
94% |
|||||||||
|
Raleigh Multifamily Portfolio |
Raleigh, NC |
November 2021 |
95% |
2,291 |
94% |
|||||||||
|
SEG Multifamily Portfolio |
Various |
November 2021 |
100% |
14,066 |
94% |
|||||||||
|
South Florida Multifamily Portfolio |
Various |
November 2021 |
95% |
1,150 |
95% |
|||||||||
|
Florida Affordable Housing Portfolio III |
Various |
November 2021 |
100% |
2,660 |
98% |
|||||||||
|
Central Park Portfolio |
Denver, CO |
December 2021 |
100% |
1,444 |
94% |
|||||||||
|
National Affordable Housing Portfolio |
Various |
December 2021 |
100% |
3,264 |
93% |
|||||||||
|
Phoenix Affordable Housing Portfolio |
Phoenix, AZ |
April/May 2022 |
100% |
1,462 |
91% |
|||||||||
|
Mid-Atlantic Affordable Housing Portfolio II |
DC, GA |
April 2022 |
100% |
1,449 |
95% |
|||||||||
|
Texas and North Carolina Multifamily Portfolio |
TX, NC |
April/June 2022 |
95% |
1,601 |
94% |
|||||||||
|
Summit Multifamily Portfolio |
Various |
May/June 2022 |
100% |
8,612 |
95% |
|||||||||
|
Florida Affordable Housing Portfolio IV |
Various, FL |
June/July 2022 |
100% |
2,054 |
94% |
|||||||||
|
Blue Multifamily Portfolio |
San Antonio, TX |
August 2022 |
100% |
320 |
95% |
|||||||||
|
Total Multifamily |
63,233 |
|||||||||||||
|
Industrial: |
||||||||||||||
|
Airport Logistics Park |
Nashville, TN |
September 2020 |
100% |
0.40 |
100% |
|||||||||
|
Marshfield Industrial Portfolio |
Baltimore, MD |
October 2020 |
100% |
1.33 |
76% |
|||||||||
|
Denver/Boulder Industrial Portfolio |
Denver, CO |
April 2021 |
100% |
1.68 |
100% |
|||||||||
|
Reno Logistics Portfolio |
Reno, NV |
May 2021 |
100% |
3.04 |
76% |
|||||||||
|
Northern Italy Industrial Portfolio |
Northern Italy |
August 2021 |
100% |
0.75 |
100% |
|||||||||
|
Southwest Light Industrial Portfolio |
AZ, NV |
September 2021 |
100% |
2.48 |
94% |
|||||||||
|
Norway Logistics Portfolio |
Oslo, Norway |
February 2022 |
100% |
0.38 |
100% |
|||||||||
|
Verona Oppeano |
Verona, Italy |
June 2022 |
100% |
2.64 |
100% |
|||||||||
|
Denmark Logistics Portfolio |
Eastern Denmark |
June 2022 |
100% |
1.97 |
100% |
|||||||||
|
Belgioioso Logistics |
Greater Milan, Italy |
August 2022 |
100% |
1.12 |
100% |
|||||||||
|
Total Industrial |
15.79 |
|||||||||||||
|
Office: |
||||||||||||||
|
Florida Office Portfolio |
Jacksonville, FL |
May 2019 |
97% |
1.27 |
80% |
|||||||||
|
Columbus Office Portfolio |
Columbus, OH |
October 2019 |
96% |
0.32 |
90% |
|||||||||
|
Nashville Office |
Nashville, TN |
February 2020 |
100% |
0.36 |
100% |
|||||||||
|
60 State Street |
Boston, MA |
March 2020 |
100% |
0.91 |
96% |
|||||||||
|
Stonebridge |
Atlanta, GA |
February 2021 |
100% |
0.46 |
100% |
|||||||||
|
M Campus |
Paris, France |
December 2021 |
100% |
0.24 |
100% |
|||||||||
|
Barcelona Mediacomplex |
Barcelona, Spain |
June 2022 |
100% |
0.34 |
97% |
|||||||||
|
Total Office |
3.90 |
|||||||||||||
|
Segment and Investment |
Number of |
Location |
Acquisition |
Ownership |
Sq. Feet |
Occupancy(2) |
||||||||
|
Other Properties: |
||||||||||||||
|
U.S. Select Service Portfolio |
Boulder, CO |
January 2019 |
100% |
150 |
70% |
|||||||||
|
Fort Lauderdale Hotel (5) |
Fort Lauderdale, FL |
March 2019 |
43% |
236 |
67% |
|||||||||
|
Exchange on Erwin - Commercial |
Durham, NC |
November 2019 |
100% |
0.10 |
100% |
|||||||||
|
Barlow |
Chevy Chase, MD |
March 2020 |
100% |
0.29 |
85% |
|||||||||
|
Single-Family Rental Joint Venture |
N/A |
Various |
Various |
95% |
859 |
93% |
||||||||
|
Sun Belt Single-Family Rental Portfolio |
N/A |
Various |
December 2021 |
100% |
19 |
84% |
||||||||
|
Morningstar Self-Storage Joint Venture |
Various |
December 2021/March 2022 |
95% |
1.94 |
86% |
|||||||||
|
Extended Stay Portfolio (5) |
Various |
July 2022 |
45% |
24,802 |
83% |
|||||||||
|
Total Other Properties |
N/A (4) |
|||||||||||||
|
Total Investment Properties |
||||||||||||||
Impairment of Investments in Real Estate
Management reviews its consolidated real estate properties for impairment each quarter or when there is an event or change in circumstances that indicates an impaired value. If the carrying amount of the real estate investment is no longer recoverable and exceeds the fair value of such investment, an impairment loss is recognized. The impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. The evaluation of anticipated future cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Since cash flows on real estate properties are considered on an undiscounted basis to determine whether an asset has been impaired, our strategy of holding properties over the long term directly decreases the likelihood of recording an impairment loss. If our strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized, and such loss could be material to our results. If we determine that an impairment has occurred, the affected assets must be reduced to their fair value.
During the year ended December 31, 2025, we recognized a $5.1 million impairment charge on one hospitality property. During the year ended December 31, 2024, we recognized an aggregate $150.4 million of impairment charges related predominantly to 10 multifamily properties and, to a lesser extent, one hospitality property and one industrial property. During the year ended December 31, 2023, we recognized an aggregate of $188.8 million of impairment charges related predominantly to single-family rental properties and, to a lesser extent, two hospitality properties, in the Consolidated Statements of Operations and Comprehensive Loss. The estimated fair values of the impaired properties held as of December 31, 2024, were primarily based on recently completed sales transactions, letters of intent, or non-binding purchase and sales contracts. These inputs are considered Level 2 inputs for purposes of the fair value hierarchy. There are inherent uncertainties in making these estimates such as current and future macroeconomic conditions.
Impairment of Investments in Unconsolidated Real Estate Ventures
Management reviews its investments in unconsolidated joint ventures for impairment each quarter and will record impairment charges when events or circumstances change indicating that a decline in the fair values below the carrying values has occurred and such decline is other-than-temporary. The ultimate realization of the investment in unconsolidated joint ventures is dependent on a number of factors, including the performance of each investment and market conditions.
During the years ended December 31, 2025, 2024 and 2023, we did not recognize any impairments on our investments in unconsolidated real estate ventures.
Investment in Real Estate Debt
The following table details our investment in real estate debt as of December 31, 2025 ($ in thousands):
|
December 31, 2025 |
||||||||||||||
|
Type of Loan |
Number of Positions |
Coupon (1) |
Maturity Date (2) |
Cost Basis |
Fair Value |
|||||||||
|
Term loan |
BBSY + 4.75% |
June 2030 |
$ |
956,877 |
$ |
915,431 |
||||||||
During June 2022, we provided financing in the form of a term loan to an unaffiliated entity in connection with its acquisition of Australia's largest hotel and casino company. The loan is in the amount of AUD 1,377 million and has an initial term of five years, with a two-year extension option. The loan is pre-payable at the option of the borrower at any time. During June 2025, we extended the loan term by three years to June 2030.
Lease Expirations
The following table details the expiring leases at our industrial, office, and other properties by annualized base rent as of December 31, 2025 ($ in thousands). The table below excludes our multifamily and certain other properties, including single-family rental and self-storage properties, as substantially all leases at such properties expire within 12 months.
|
Industrial |
Office |
Other Properties |
Total |
|||||||||||||||||||||||||||||
|
Year |
Annualized |
% of Total |
Annualized |
% of Total |
Annualized |
% of Total |
Annualized |
% of Total |
||||||||||||||||||||||||
|
2026 |
$ |
19,746 |
6% |
$ |
7,300 |
1% |
$ |
918 |
0% |
$ |
27,964 |
7% |
||||||||||||||||||||
|
2027 |
27,411 |
9% |
9,412 |
3% |
1,333 |
1% |
38,156 |
13% |
||||||||||||||||||||||||
|
2028 |
22,007 |
7% |
14,334 |
5% |
1,182 |
1% |
37,523 |
13% |
||||||||||||||||||||||||
|
2029 |
16,863 |
5% |
8,752 |
3% |
6,538 |
2% |
32,153 |
10% |
||||||||||||||||||||||||
|
2030 |
17,870 |
6% |
20,118 |
7% |
1,708 |
1% |
39,696 |
14% |
||||||||||||||||||||||||
|
2031 |
6,986 |
2% |
33,711 |
11% |
689 |
0% |
41,386 |
13% |
||||||||||||||||||||||||
|
2032 |
11,122 |
4% |
10,119 |
4% |
4,293 |
2% |
25,534 |
10% |
||||||||||||||||||||||||
|
2033 |
9,922 |
3% |
14,369 |
5% |
2,187 |
1% |
26,478 |
9% |
||||||||||||||||||||||||
|
2034 |
1,351 |
0% |
5,976 |
1% |
422 |
0% |
7,749 |
1% |
||||||||||||||||||||||||
|
2035 |
782 |
0% |
947 |
0% |
492 |
0% |
2,221 |
0% |
||||||||||||||||||||||||
|
Thereafter |
3,958 |
1% |
23,374 |
8% |
2,595 |
1% |
29,927 |
10% |
||||||||||||||||||||||||
|
Total |
$ |
138,018 |
43% |
$ |
148,412 |
48% |
$ |
22,357 |
9% |
$ |
308,787 |
100% |
||||||||||||||||||||
Certain operating leases contain early termination options that require advance notification and may include payment of penalty, which, in most cases, is substantial enough to be deemed economically disadvantageous by a tenant to exercise. As of December 31, 2025, approximately 1% of our industrial portfolio square footage and approximately 14% of our office portfolio square footage is subject to early termination provisions. Approximately 8% of our office portfolio that is subject to these early termination provisions have early termination dates prior to January 1, 2029.
During the year ended December 31, 2025, three tenants exercised early lease termination provisions, impacting 34,202 square feet across our industrial and office properties, which represents approximately 0.2% of our combined square footage owned across our industrial and office properties. During the year ended December 31, 2024, two tenants exercised early lease termination provisions, impacting 56,747 square feet across our industrial and office properties, which represents 0.3% of our combined square footage owned across our industrial and office properties.
Results of Operations
The following table sets forth information regarding our consolidated results of operations ($ in thousands):
|
For the Year Ended December 31, |
2025 vs. 2024 |
||||||||||||||
|
2025 |
2024 |
$ |
|||||||||||||
|
Revenues |
|||||||||||||||
|
Rental revenue |
$ |
1,549,669 |
$ |
1,649,291 |
$ |
(99,622 |
) |
||||||||
|
Other revenue |
31,260 |
38,494 |
(7,234 |
) |
|||||||||||
|
Total revenues |
1,580,929 |
1,687,785 |
(106,856 |
) |
|||||||||||
|
Expenses |
|||||||||||||||
|
Property operating |
676,635 |
714,991 |
(38,356 |
) |
|||||||||||
|
General and administrative |
39,054 |
47,048 |
(7,994 |
) |
|||||||||||
|
Management fees |
87,618 |
105,356 |
(17,738 |
) |
|||||||||||
|
Performance participation allocation |
- |
- |
- |
||||||||||||
|
Impairment of investments in real estate |
5,123 |
150,392 |
(145,269 |
) |
|||||||||||
|
Depreciation and amortization |
704,765 |
742,220 |
(37,455 |
) |
|||||||||||
|
Total expenses |
1,513,195 |
1,760,007 |
(246,812 |
) |
|||||||||||
|
Other expense |
|||||||||||||||
|
Loss from unconsolidated real estate ventures |
(13,519 |
) |
(13,435 |
) |
(84 |
) |
|||||||||
|
Income from investments in real estate debt, net |
74,709 |
95,755 |
(21,046 |
) |
|||||||||||
|
Net gain on dispositions of real estate |
21,081 |
87,108 |
(66,027 |
) |
|||||||||||
|
Interest expense |
(636,067 |
) |
(641,420 |
) |
5,353 |
||||||||||
|
Loss on extinguishment of debt |
(5,247 |
) |
- |
(5,247 |
) |
||||||||||
|
Other expense, net |
(241,740 |
) |
(179,994 |
) |
(61,746 |
) |
|||||||||
|
Total other expense |
(800,783 |
) |
(651,986 |
) |
(148,797 |
) |
|||||||||
|
Net loss |
(733,049 |
) |
(724,208 |
) |
(8,841 |
) |
|||||||||
|
Net loss attributable to non-controlling interests in consolidated joint ventures |
4,742 |
3,228 |
1,514 |
||||||||||||
|
Net loss attributable to non-controlling |
36,691 |
36,097 |
594 |
||||||||||||
|
Net loss attributable to stockholders |
$ |
(691,616 |
) |
$ |
(684,883 |
) |
$ |
(6,733 |
) |
||||||
Revenues
Rental revenue primarily consists of base rent arising from tenant leases at our multifamily, industrial, office, and other properties. Rental revenue is recognized on a straight-line basis over the life of the lease, including any rent steps or abatement provisions. During the years ended December 31, 2025 and 2024, rental revenue was approximately $1.5 billion and $1.6 billion, respectively. The decrease in rental revenue was driven by the impact of asset sales during the year ended December 31, 2025, offset by an increase in average rental rates for multifamily and industrial assets for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Other revenue primarily consists of revenue generated by our hospitality properties. Hospitality revenue consists primarily of room revenue. During the years ended December 31, 2025 and 2024, other revenue was $31.3 million and $38.5 million, respectively, resulting in a year over year decrease of approximately $7.2 million driven by sales of hospitality assets.
Expenses
Property operating expenses consist of the costs of ownership and operation of our real estate investments. Examples of property operating expenses include real estate taxes, insurance, utilities and repair and maintenance expenses. Property operating expenses also include general and administrative expenses unrelated to the operations of the properties. During the years ended December 31, 2025 and 2024, property operating expenses were approximately $676.6 million and $715.0 million, respectively. The decrease was driven primarily by the impact of asset sales during the year ended December 31, 2025.
General and administrative expenses are corporate-level expenses that relate mainly to our compliance and administration costs and consist primarily of legal fees, accounting fees, transfer agent fees and other professional fees. During the year ended December 31, 2025, general and administrative expenses decreased approximately $8.0 million compared to the year ended December 31, 2024 and was primarily driven by a reduction in legal and other professional fee expenses.
Management fees are earned by our Advisor for providing services pursuant to the Advisory Agreement. During the years ended December 31, 2025 and 2024, management fees were $87.6 million and $105.4 million, respectively. The decrease was primarily due to the reduction in our average NAV from December 31, 2024 to December 31, 2025. The decrease was also driven by the
Advisor's waiver of 20% of its management fee effective in May 2024, thereby reducing management fees from 1.25% of NAV to 1% of NAV, until our share repurchase plan has been reinstated to the monthly repurchase limit of 2% of NAV and quarterly repurchase limit of 5% of NAV.
Performance participation allocation relates to allocations from the Operating Partnership to the Special Limited Partner based on the total return of the Operating Partnership. Total return is defined as distributions paid or accrued plus the change in NAV. The performance participation allocation is measured annually and any amount earned by the Special Limited Partner becomes payable as of December 31 of the applicable year. During the years ended December 31, 2025 and 2024, there was no performance participation allocation as the return hurdle was not achieved.
During the year ended December 31, 2025, we recognized a $5.1 million impairment charge on one hospitality property. During the year ended December 31, 2024, we recognized an aggregate of $150.4 million of impairment charges related predominantly to 10 multifamily properties and, to a lesser extent, one hospitality and one industrial property.
Depreciation and amortization expenses are impacted by the values assigned to buildings, personal property and in-place lease assets as part of the initial purchase price allocation. During the years ended December 31, 2025 and 2024, depreciation and amortization expenses were $704.8 million and $742.2 million, respectively. The decrease in depreciation expense was driven by a reduction in investments in real estate, net as a result of asset sales during the year ended December 31, 2025 and throughout the year ended December 31, 2024.
Other Expense
During the year ended December 31, 2025 and 2024, loss from unconsolidated real estate ventures was ($13.5) million and $(13.4) million, representing a $0.1 million increase in losses from unconsolidated real estate ventures.
During the years ended December 31, 2025 and 2024, income from investments in real estate debt was $74.7 million and $95.8 million, respectively, which consisted of interest income, realized losses, and unrealized gains and losses resulting from changes in the fair value of our real estate debt investments and related hedges. The decrease was primarily driven by the disposition of our investments in real estate debt securities and the disposition of our GBP-denominated term loan investment.
During the year ended December 31, 2025, we recorded $21.1 million of net gains from the disposition of 43 industrial properties, 13 multifamily properties, two hospitality properties, one retail property, and 55 single-family rental units. During the year ended December 31, 2024, we recorded $87.1 million of net gains from the disposition of seven industrial properties, two hospitality properties, one net lease property, and 83 single-family rental units.
During the years ended December 31, 2025 and 2024, interest expense was $636.1 million and $641.4 million, respectively, which primarily consisted of interest expense incurred on our mortgage notes, secured credit facilities, line of credit and borrowings under our secured financing on investments in real estate debt. The decrease was primarily driven by an decrease in borrowings under our secured financing on investments in real estate debt during the year ended December 31, 2025 compared to the year ended December 31, 2024.
During the year ended December 31, 2025, loss on extinguishment of debt was ($5.2) million. During the year ended December 31, 2024, we did not recognize any losses on extinguishment of debt. The results were primarily driven by property-level refinancing closed during the year ended December 31, 2025.
During the years ended December 31, 2025 and 2024, other expense, net was ($241.7) million and ($180.0) million, respectively. These results were primarily driven by unrealized losses relating to the changes in the fair value of our foreign exchange market forwards of ($85.3) million during the year ended December 31, 2025, compared to unrealized gains of $62.7 million during the year ended December 31, 2024. This was offset by unrealized losses relating to the changes in the fair value of our interest rate caps and swaps of ($175.9) million during the year ended December 31, 2025, compared to unrealized losses of ($221.7) million during the year ended December 31, 2024. The interest rate caps and swaps are used primarily to limit our interest rate payments on certain of our variable rate borrowings.
Refer to Part II, Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations in our Current Report on Form 8-K/A (filed on July 11, 2025) for the year ended December 31, 2024 for discussion of our consolidated results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023, which specific discussion is incorporated herein by reference.
Liquidity and Capital Resources
Our primary sources of liquidity include cash and cash equivalents and available borrowings under our unsecured line of credit and senior secured revolving credit facility. The following table summarizes amounts available under these sources as of December 31, 2025 ($ in thousands):
|
December 31, 2025 |
|||||
|
Cash and cash equivalents |
$ |
200,806 |
|||
|
Available borrowings on undrawn unsecured line of credit |
177,000 |
||||
|
Available borrowings on undrawn senior secured revolving credit facility |
150,000 |
||||
|
Total available liquidity and capital resources |
$ |
527,806 |
|||
Our primary needs for liquidity and capital resources are to fund our investments, to make distributions to our stockholders, to repurchase shares of our common stock pursuant to our share repurchase plan, to pay our offering and operating expenses and capital expenditures, to pay debt service on the outstanding indebtedness we incur, and to repay principal on outstanding indebtedness as it comes due. Since October 2022, share repurchase requests from our stockholders have exceeded the limits of our share repurchase plan. Our operating expenses include, among other things, fees and expenses related to managing our properties and other investments, the management fee we pay to the Advisor (to the extent the Advisor elects to receive the management fee in cash), the performance participation allocation that the Operating Partnership will pay to the Special Limited Partner (when earned and to the extent that the Special Limited Partner elects to receive the performance participation allocation in cash) and general corporate expenses.
Our cash needs for acquisitions and other investments will be funded primarily from the sale of shares of our common stock and through the assumption or incurrence of debt.
Other potential future sources of capital include secured or unsecured financings from banks or other lenders and proceeds from the sale of assets and investments in real estate-related debt. If necessary, we may use financings or other sources of capital in the event of unforeseen significant capital expenditures. From inception through December 31, 2025, our distributions have been primarily funded from cash flows from operating activities in addition to certain cash flows from interest rate derivatives, classified as cash flows from investing activities. In addition, for the years ended December 31, 2025 and 2024, we have repurchased $0.5 billion and $1.1 billion in shares of our common stock under our share repurchase plan.
The following table is a summary of our indebtedness as of December 31, 2025 and 2024 ($ in thousands):
|
Principal Balance Outstanding(3)(4) |
||||||||||||||||
|
Indebtedness |
Weighted |
Weighted |
Maximum |
December 31, |
December 31, |
|||||||||||
|
Fixed rate loans |
||||||||||||||||
|
Fixed rate mortgages |
3.41% |
January 2031 |
N/A |
$ |
3,167,322 |
$ |
2,978,914 |
|||||||||
|
Total fixed rate loans |
3,167,322 |
2,978,914 |
||||||||||||||
|
Variable rate loans |
||||||||||||||||
|
Floating rate mortgages |
B + 1.91% |
March 2029 |
N/A |
8,690,438 |
9,658,934 |
|||||||||||
|
Variable rate secured credit facility(5) |
B + 2.25% |
March 2026 |
$161,140 |
161,140 |
164,152 |
|||||||||||
|
Senior secured revolving credit facility(6) |
B + 2.50% |
January 2027 |
$150,000 |
- |
- |
|||||||||||
|
Total variable rate loans |
8,851,578 |
9,823,086 |
||||||||||||||
|
Total loans secured by the Company's |
12,018,900 |
12,802,000 |
||||||||||||||
|
Secured financings on investments in real estate debt |
B + 2.65% |
June 2030 |
$ |
550,951 |
550,951 |
468,082 |
||||||||||
|
Unsecured line of credit(7) |
B + 2.50% |
May 2027 |
$ |
1,550,000 |
1,373,000 |
1,362,000 |
||||||||||
|
Total Indebtedness |
$ |
13,942,851 |
$ |
14,632,082 |
||||||||||||
During the period from January 1, 2026 through March 20, 2026, we refinanced and closed an aggregate of approximately $1.7 billion in property-level financing.
During the period from January 1, 2026 through March 20, 2026, we repurchased approximately $0.1 billion of common stock under our share repurchase plan.
In January 2026, we received repurchase requests in excess of the 0.5% monthly limit. Based on the terms of our share repurchase plan, we honored all repurchase requests for January 2026 on a pro rata basis, subject to the repurchase priority, up to the 0.5% monthly limitation. As such, approximately 3.5% of each stockholder's January repurchase request was satisfied, and we repurchased approximately 1.9 million shares of common stock representing a total of approximately $38.7 million.
In February 2026, we received repurchase requests in excess of the 0.5% monthly limit. Based on the terms of our share repurchase plan, we honored all repurchase requests for February 2026 on a pro rata basis, subject to the repurchase priority, up to the 0.5% monthly limitation. As such, approximately 3.2% of each stockholder's February repurchase request was satisfied, and we repurchased approximately 1.9 million shares of common stock representing a total of approximately $38.5 million.
During the period from January 1, 2026 through March 20, 2026, we received approximately $0.1 billion of net borrowings on our unsecured line of credit.
Cash Flows
The following table provides a breakdown of the net change in our cash and cash equivalents and restricted cash ($ in thousands):
|
For the Year Ended |
||||||||||||||
|
December 31, 2025 |
December 31, 2024 |
December 31, 2023 |
||||||||||||
|
Cash flows provided by operating activities |
$ |
345,612 |
$ |
429,191 |
$ |
556,567 |
||||||||
|
Cash flows provided by investing activities |
1,187,196 |
914,537 |
2,231,720 |
|||||||||||
|
Cash flows used in financing activities |
(1,641,752 |
) |
(1,365,034 |
) |
(3,193,911 |
) |
||||||||
|
Effect of exchange rate changes |
11,270 |
3,605 |
(10,350 |
) |
||||||||||
|
Net decrease in cash and cash equivalents and restricted cash |
$ |
(97,674 |
) |
$ |
(17,701 |
) |
$ |
(415,974 |
) |
|||||
Cash flows provided by operating activities decreased by approximately $83.6 million during the year ended December 31, 2025 compared to the year ended December 31, 2024. This decrease is primarily attributable to an increase in net interest expense during the period and a reduction in property operating income as a result of asset sales during the years ended December 31, 2025 and 2024. Cash flows provided by operating activities decreased by approximately $127.4 million during the year ended December 31, 2024 compared to the year ended December 31, 2023. This decrease is primarily attributable to an increase in net interest expense during the period and a reduction in property operating income as a result of asset sales during the year ended December 31, 2023.
Cash flows provided by investing activities increased by approximately $0.3 billion during the year December 31, 2025 compared to the year ended December 31, 2024. The increase was primarily due to an increase of approximately $0.8 billion in proceeds from dispositions of real estate, offset by an decrease of approximately $0.6 billion in proceeds from the dispositions of real estate debt investments. Cash flows provided by investing activities decreased by approximately $1.3 billion during the year December 31, 2024 compared to the year ended December 31, 2023. The decrease was primarily due to a reduction of approximately $1.7 billion in proceeds from dispositions of real estate, offset by an increase of approximately $0.5 billion in proceeds from the dispositions of real estate debt investments and real estate debt securities.
Cash flows used in financing activities increased by approximately $0.3 billion during the year ended December 31, 2025 compared to the year ended December 31, 2024. The increase was primarily driven by an approximate $1.1 billion decrease in net borrowings on our mortgage notes, secured credit facilities and unsecured line of credit and an approximate $0.1 billion decrease in net proceeds from the issuance of our common stock. The increase was offset by an approximate $0.6 billion decrease in repurchases of our common stock and a $0.3 billion increase in borrowings under secured financings on investments in real estate debt. Cash flows used in financing activities decreased by approximately $1.8 billion during the year ended December 31, 2024 compared to the year ended December 31, 2023. The decrease was primarily driven by an approximate $1.5 billion decrease in repurchases of our common stock, an approximate $0.7 billion decrease in net borrowings on our mortgage notes, credit facilities and unsecured line of credit, and was offset by approximately $0.2 billion in repayments under secured financings on investments in real estate debt and an approximate $0.2 billion decrease in net proceeds from the issuance of our common stock.
Critical Accounting Policies
The preparation of the financial statements in accordance with GAAP involves significant judgments and assumptions and requires estimates about matters that are inherently uncertain. These judgments will affect our reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our financial statements. The following is a summary of our significant accounting policies that we believe are most affected by our judgments, estimates, and assumptions. Refer to Note 2 - "Summary of Significant Accounting Policies" to our consolidated financial statements for further descriptions of such accounting policies.
Investments in Real Estate
Upon the acquisition of a property, we assess the relative fair value of acquired tangible and intangible assets (including land, buildings, tenant improvements, "above-market" and "below-market" leases, acquired in-place leases, other identified intangible assets and assumed liabilities) and allocates the purchase price to the acquired assets and assumed liabilities. We assess and consider relative fair value based on estimated cash flow projections that utilize discount and/or capitalization rates that we deem appropriate, as well as other available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known and anticipated trends and market and economic conditions.
The relative fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. We also consider an allocation of purchase price of other acquired intangibles, including acquired in-place leases that may have a customer relationship intangible value, including (but not limited to) the nature and extent of the existing relationship with the tenants, the tenants' credit quality and expectations of lease renewals.
We record acquired above-market and below-market leases at their relative fair values (using a discount rate which reflects the risks associated with the leases acquired) equal to the difference between (1) the contractual amounts to be received pursuant to each in-place lease and (2) management's estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases. Other intangible assets acquired include amounts for in-place lease values that are based on our evaluation of the specific characteristics of each tenant's lease. Factors to be considered include estimates of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, we consider leasing commissions, legal and other related expenses.
Impairment of Investments in Real Estate
We review our real estate properties for impairment each quarter or when there is an event or change in circumstances that indicates an impaired value. If the carrying amount of the real estate investment is no longer recoverable and exceeds the fair value of such investment, an impairment loss is recognized. The impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value. The evaluation of anticipated future cash flows is highly subjective and is based in part on assumptions regarding future occupancy, rental rates and capital requirements that could differ materially from actual results. Since cash flows on real estate properties considered to be "long-lived assets to be held and used" are considered on an undiscounted basis to determine whether an asset has been impaired, our strategy of holding properties over the long term decreases the likelihood of recording an impairment loss. If our strategy changes or market conditions otherwise dictate an earlier sale date, an impairment loss may be recognized and such loss could be material to our results. If we determine that an impairment has occurred, the affected assets must be reduced to their fair value
We classify the assets and liabilities related to our investments in real estate as held-for-sale when a sale is probable to occur within one year. We consider a sale to be probable when a binding contract has been executed, the buyer has posted a non-refundable deposit, and there are limited contingencies to closing. We record held-for-sale investments in real estate at the lower of depreciated cost or fair value, less estimated closing costs.
Our investments in unconsolidated joint ventures are reviewed for impairment quarterly and we record impairment charges when events or circumstances change indicating that a decline in the fair values below the carrying values has occurred and such decline is other-than-temporary. The ultimate realization of the investment in unconsolidated joint ventures is dependent on a number of factors, including the performance of each investment and market conditions.
Investment in Real Estate Debt
Our investment in real estate debt consists of a loan secured by real estate and is reported at fair value. Our investment in real estate debt includes a term loan secured by real estate, which may not have readily available market quotations. In such cases, we will generally determine the initial value based on the origination amount or acquisition price of such investment if acquired by us or the par value of such investment if originated by us. Following the initial measurement, we will determine fair value by utilizing or reviewing certain of the following inputs (i) market yield data, (ii) discounted cash flow modeling, (iii) collateral asset performance, (iv) local or macro real estate performance, (v) capital market conditions, (vi) debt yield or loan-to-value ratios, and (vii) borrower financial condition and performance.
Recent Accounting Pronouncements
See Note 2 - "Summary of Significant Accounting Policies" to our consolidated financial statements for a discussion concerning recent accounting pronouncements.
Off-Balance Sheet Arrangements
We have no existing off-balance sheet arrangements.