Biggest changeIncome Taxes included in Item 15 of this Form 10-K for additional information. 35 Table of Contents Segment Results Residential The table below sets forth the consolidated results of operations of our residential segment: Year Ended December 31, 2022 2021 2020 In millions Revenue: Real estate revenue $ 85.1 $ 137.8 $ 69.4 Leasing revenue 0.1 0.2 0.2 Other revenue 7.7 6.9 4.6 Total revenue 92.9 144.9 74.2 Expenses: Cost of real estate and other revenue 44.1 56.8 29.8 Other operating expenses 4.0 4.9 5.3 Depreciation, depletion and amortization 0.2 0.2 0.2 Total expenses 48.3 61.9 35.3 Operating income 44.6 83.0 38.9 Other income (expense): Investment income, net 1.1 0.8 0.2 Interest expense (0.5) (0.6) (0.6) Gain on contributions to unconsolidated joint ventures 0.9 0.5 15.7 Equity in income (loss) from unconsolidated joint ventures 3.9 (1.9) (0.5) Other (expense) income, net (0.5) 0.1 — Total other income (expense), net 4.9 (1.1) 14.8 Income before income taxes $ 49.5 $ 81.9 $ 53.7 Real estate revenue includes sales of homesites, homes and other residential land and certain homesite residuals from homebuilder sales that provide us a percentage of the sale price of the completed home if the home price exceeds a negotiated threshold.
Biggest changeIncome Taxes included in Item 15 of this Form 10-K for additional information. 38 Table of Contents Segment Results Residential The table below sets forth the consolidated results of operations of our residential segment: Year Ended December 31, 2023 2022 2021 In millions Revenue: Real estate revenue Residential real estate revenue $ 145.6 $ 85.1 $ 137.8 Other revenue 10.1 7.7 6.9 Total real estate revenue 155.7 92.8 144.7 Leasing revenue 0.1 0.1 0.2 Total revenue 155.8 92.9 144.9 Expenses: Cost of real estate and other revenue 77.9 44.1 56.8 Other operating expenses 4.5 3.9 4.8 Depreciation, depletion and amortization 0.2 0.2 0.2 Total expenses 82.6 48.2 61.8 Operating income 73.2 44.7 83.1 Other income (expense): Investment income, net 1.7 1.1 0.8 Interest expense (0.4) (0.5) (0.6) Gain on contributions to unconsolidated joint ventures 0.7 0.9 0.5 Equity in income (loss) from unconsolidated joint ventures 23.6 3.9 (1.9) Other income (expense), net 0.2 (0.5) 0.1 Total other income (expense), net 25.8 4.9 (1.1) Income before income taxes $ 99.0 $ 49.6 $ 82.0 The following tables set forth our consolidated residential real estate revenue and cost of revenue activity: Year Ended December 31, 2023 Units Cost of Gross Gross Sold Revenue Revenue Profit Margin Dollars in millions Consolidated Homesites (a) 1,063 $ 145.0 $ 73.5 $ 71.5 49.3 % Land sales N/A 0.6 0.1 0.5 83.3 % Total consolidated 1,063 $ 145.6 $ 73.6 $ 72.0 49.5 % Unconsolidated Homes (b) 641 Total consolidated and unconsolidated 1,704 (a) Includes 100 entitled but undeveloped homesites sold within the SouthWood community.
Our commercial segment generates timber revenue primarily from open market sales of timber on site without the associated delivery costs. Some of our JV assets and other assets incur interest and financing expenses related to the loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
Our commercial segment generates timber revenue primarily from open market sales of timber on site without the associated delivery costs. Some of our JV assets and other assets incur interest and financing expenses related to loans as described in Note 10. Debt, Net included in Item 15 of this Form 10-K.
(b) Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4.
(b) Includes homes sold by the Latitude Margaritaville Watersound JV, which is unconsolidated and is accounted for under the equity method of accounting. See Note 4.
These loans are typically secured by various interests in the property such as assignment of rents, leases, deposits, permits, plans, specifications, fees, agreements, approvals, contracts, licenses, construction contracts, development contracts, service contracts, franchise agreements, the borrower’s assets, improvements, and security interests in the rents, personal property, management agreements, construction agreements, improvements, accounts, profits, leases, accounts and fixtures (collectively, “Security Interests”).
These loans are typically secured by various interests in the property such as assignment of rents, leases, deposits, permits, plans, specifications, fees, agreements, approvals, contracts, licenses, construction contracts, development contracts, service contracts, franchise agreements, the borrower’s assets, improvements, and security interests in the rents, personal property, management agreements, construction agreements, improvements, accounts, profits, leases and fixtures (collectively, “Security Interests”).
The loan may not be prepaid prior to April 1, 2024 and if any additional principal is prepaid from April 1, 2024 through March 31, 2034 a premium is due to the lender of 1% - 10%. The loan is secured by the real property and certain other Security Interests. See Note 10.
The loan may not be prepaid prior to April 2024 and if any additional principal is prepaid from April 2024 through March 2034 a premium is due to the lender of 1% - 10%. The loan is secured by the real property and certain other Security Interests. See Note 10.
The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021. Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 The following discussion sets forth details of the consolidated results of operations of our residential segment. Homesites.
The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021. Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 The following discussion sets forth details of the consolidated results of operations of our residential segment. Homesites.
Our commercial segment also generates revenue from the sale of developed and undeveloped land, timber holdings or land with limited development and/or entitlements and the sale of commercial operating properties. Real estate sales in our commercial segment incur costs of revenue directly associated with the land, development, construction, timber and selling costs.
Our commercial segment generates revenue from the sale of developed and undeveloped land, timber holdings or land with limited development and/or entitlements and the sale of commercial operating properties. Real estate sales in our commercial segment incur costs of revenue directly associated with the land, development, construction, timber and selling costs.
Some of the significant assumptions that are used to develop the undiscounted cash flows include: ● for investments in hotels, other rental units and vacation rental homes, use of average occupancy and room rates, revenue from food and beverage and other amenity operations, operating expenses and capital expenditures, and eventual disposition of such properties as hotels, private residence vacation units or condominiums, based on current prices for similar units appreciated to the expected sale date; ● for investments in commercial, multi-family, self-storage, senior living or retail property, use of future occupancy and rental rates, operating expenses and capital expenditures and the amount of proceeds to be realized upon eventual disposition of such property at a terminal capitalization rate; and ● for investments in club, marina and retail assets, use of revenue from membership dues, future golf rounds and greens fees, boat slip rentals and boat storage fees, merchandise and other hospitality operations, operating expenses and capital expenditures, and the amount of proceeds to be realized upon eventual disposition of such properties at a multiple of terminal year cash flows.
Some of the significant assumptions that are used to develop the undiscounted cash flows include: ● for investments in hotels, other rental units and vacation rental homes, use of average occupancy and room rates, revenue from food and beverage and other amenity operations, operating expenses and capital expenditures, and eventual disposition of such properties as hotels, private residence vacation units or condominiums, based on current prices for similar units appreciated to the expected sale date; ● for investments in commercial, multi-family, self-storage, senior living or retail property, use of future occupancy and rental rates, operating expenses and capital expenditures and the amount of proceeds to be realized upon eventual disposition of such property at a terminal capitalization rate; and 53 Table of Contents ● for investments in club, marina and retail assets, use of revenue from membership dues, future golf rounds and greens fees, boat slip rentals and boat storage fees, merchandise and other hospitality operations, operating expenses and capital expenditures, and the amount of proceeds to be realized upon eventual disposition of such properties at a multiple of terminal year cash flows.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Year Ended December 31, 2021 Units Cost of Gross Gross Sold Revenue Revenue Profit Margin Dollars in millions Consolidated Homesites (a) 804 $ 136.7 $ 52.7 $ 84.0 61.4 % Homes 2 1.0 0.9 0.1 10.0 % Land sale N/A 0.1 — 0.1 100.0 % Total consolidated 806 $ 137.8 $ 53.6 $ 84.2 61.1 % Unconsolidated Homes (b) 47 Total consolidated and unconsolidated 853 (a) Includes 55 units sold as undeveloped homesites within the SouthWood community.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Year Ended December 31, 2021 Units Cost of Gross Gross Sold Revenue Revenue Profit Margin Dollars in millions Consolidated Homesites (a) 804 $ 136.7 $ 52.7 $ 84.0 61.4 % Homes 2 1.0 0.9 0.1 10.0 % Land sale N/A 0.1 — 0.1 100.0 % Total consolidated 806 $ 137.8 $ 53.6 $ 84.2 61.1 % Unconsolidated Homes (b) 47 Total consolidated and unconsolidated 853 (a) Includes 55 entitled but undeveloped homesites sold within the SouthWood community.
We seek to enhance the value of our owned real estate assets by developing residential, commercial and hospitality projects to meet market demand. Approximately 86% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf of Mexico.
We seek to enhance the value of our owned real estate assets by developing residential, commercial and hospitality projects to meet market demand. Approximately 87% of our real estate is located in Florida’s Bay, Gulf, and Walton counties. Approximately 90% of our real estate land holdings are located within fifteen miles of the Gulf of Mexico.
In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848) (“ASU 2021-01”) which clarifies the original guidance that certain optional expedients and exceptions in contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition.
In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848) (“ASU 2021-01”) which clarified the original guidance that certain optional expedients and exceptions in contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition.
We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital 22 Table of Contents commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. We do not anticipate immediate benefits from investments.
We continue to develop a broad range of asset types that we believe will provide acceptable rates of return, grow recurring revenues and support future business. Capital commitments will be funded with cash proceeds from completed projects, existing cash, owned-land, partner capital and financing arrangements. We do not anticipate immediate benefits from investments.
Additionally, we evaluate the results of these estimates on an on-going basis. Management’s estimates 49 Table of Contents form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and our accounting estimates are subject to change.
Additionally, we evaluate the results of these estimates on an on-going basis. Management’s estimates form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and our accounting estimates are subject to change.
Interest expense primarily consists of interest incurred on our portion of the total outstanding CDD debt. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Interest expense primarily consists of interest incurred on our portion of the total outstanding CDD debt. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
As part of our review for impairment of long-lived assets, we review the long-lived asset’s carrying value, current period actual financial results as compared to prior period and forecasted results contained in our business plan and any other events or changes in circumstances to identify whether an indicator of potential impairment may exist.
As part of our review for impairment of long-lived assets, we review the long-lived asset’s carrying value, current period actual financial results as compared to prior period and forecasted results contained in our business plan and any other events or changes in circumstances to identify whether an 52 Table of Contents indicator of potential impairment may exist.
See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. In 2018, the Pier Park Crossings JV entered into a $36.6 million loan, insured by the U.S. Department of Housing and Urban Development (“HUD”) (the “PPC JV Loan”).
See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. In 2018, Pier Park Crossings LLC ( the “Pier Park Crossings JV”) entered into a $36.6 million loan, insured by the U.S. Department of Housing and Urban Development (“HUD”) (the “PPC JV Loan”).
In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848) - Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”) that extends the temporary reference rate reform guidance under Topic 848 from December 31, 2022 to December 31, 2024.
In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848) - Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”) that extended the temporary reference rate reform guidance under Topic 848 from December 31, 2022 to December 31, 2024.
Investment Income, Net Investment income, net primarily includes (i) interest and dividends earned and accretion of the net discount (ii) net unrealized gain or loss related to investments – equity securities, (iii) interest income earned on the time deposit held by a special purpose entity and (iv) interest earned on mortgage notes receivable and other receivables as detailed in the table below: Year Ended December 31, 2022 2021 2020 In millions Interest, dividend and accretion income $ 0.8 $ 0.1 $ 1.2 Unrealized loss on investments, net — (1.9) (4.7) Interest income from investments in special purpose entities 8.0 8.1 8.2 Interest earned on notes receivable and other interest 1.1 0.9 0.3 Total investment income, net $ 9.9 $ 7.2 $ 5.0 Investment income, net increased $2.7 million to $9.9 million during 2022, as compared to $7.2 million in 2021.
Investment Income, Net Investment income, net primarily includes (i) interest and dividends earned and accretion of the net discount (ii) net unrealized gain or loss related to investments – equity securities, (iii) interest income earned on the time deposit held by a special purpose entity and (iv) interest earned on notes receivable and other receivables as detailed in the table below: Year Ended December 31, 2023 2022 2021 In millions Interest, dividend and accretion income $ 2.9 $ 0.8 $ 0.1 Unrealized loss on investments, net — — (1.9) Interest income from investments in special purpose entities 8.0 8.0 8.1 Interest earned on notes receivable and other interest 2.4 1.1 0.9 Total investment income, net $ 13.3 $ 9.9 $ 7.2 Investment income, net increased $3.4 million to $13.3 million during 2023, as compared to $9.9 million in 2022.
The property was impaired in 2011 and has no basis as of December 31, 2022 and 2021. We have commercial projects under development and construction as detailed in the table below.
The property was impaired in 2011 and has no cost basis as of December 31, 2023, 2022 and 2021. We have commercial projects under development and construction as detailed in the table below.
In addition, the guarantee can become full recourse in the case of any fraud or intentional misrepresentation by the Pier Park North JV; any voluntary transfer or encumbrance of the property in violation of the due-on-sale clause in the security instrument; upon commencement of voluntary bankruptcy or insolvency proceedings or upon breach of covenants in the security instrument.
In addition, the 46 Table of Contents guarantee can become full recourse in the case of any fraud or intentional misrepresentation by the Pier Park North JV; any voluntary transfer or encumbrance of the property in violation of the due-on-sale clause in the security instrument; upon commencement of voluntary bankruptcy or insolvency proceedings or upon breach of covenants in the security instrument.
In connection with the loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watercrest JV Loan. We are the sole guarantor and receive a quarterly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage.
In connection with the loan, we executed a guarantee in favor of the lender to guarantee the payment and performance of the borrower under the Watercrest JV Loan. We are the sole guarantor and receive a quarterly fee related to the guarantee from our JV partner based on the JV partner’s ownership percentage. See Note 10.
We actively seek higher and better uses for our real estate assets through a range of development activities. As part of our core business strategy, we have created a meaningful portion of our business through joint ventures and limited partnerships over the past several years.
We actively seek higher and better uses for our real estate assets through a range of development activities. As part of our core business strategy, we have created a meaningful portion of our business through JVs and limited partnerships over the past several years.
Other Income, Net included in Item 15 of this Form 10-K for additional information for additional information. Income Tax Expense Income tax expense was $24.4 million in 2022, compared to $25.0 million in 2021. Our effective tax rate was 25.6% in 2022, as compared to 25.1% in 2021.
Other Income, Net included in Item 15 of this Form 10-K for additional information. Income Tax Expense Income tax expense was $26.0 million in 2023, compared to $24.4 million in 2022. Our effective tax rate was 25.1% in 2023, as compared to 25.6% in 2022.
The Pier Park Resort Hotel JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to LIBOR.
The Pier Park Resort Hotel JV entered into an interest rate swap to hedge cash flows tied to changes in the underlying floating interest rate tied to SOFR.
Watersound Club provides club members and guests in some of our hotels access to our member facilities, which include Camp Creek, Shark’s Tooth golf course, WaterSound Beach Club and a Pilatus PC-12 NG aircraft (“N850J”). Watersound Club offers different types of club memberships, each with different access rights and associated fee structures.
Watersound Club provides club members and guests of some of our hotels access to our member facilities, which include Camp Creek golf course and amenities, Shark’s Tooth golf course and tennis center, Watersound Beach Club and a Pilatus PC-12 NG aircraft (“N850J”). Watersound Club offers different types of club memberships, each with different access rights and associated fee structures.
(f) Included in net rentable square feet as of December 31, 2022, 2021 and 2020, is 1,364 square feet leased to a consolidated JV. (g) Includes various other properties, each with less than 10,000 net rentable square feet. (h) As of December 31, 2022, the space is no longer available for lease.
(g) Included in net rentable square feet as of December 31, 2022 and 2021, is 1,364 square feet leased to a consolidated JV. (h) Includes various other properties, each with less than 10,000 net rentable square feet. (i) As of December 31, 2022, the space was no longer available for lease.
Cash Flows from Investing Activities Cash flows used in investing activities primarily includes capital expenditures for operating property and property and equipment used in our operations, purchases of investments, capital contributions to unconsolidated joint ventures and payments for interest in unconsolidated joint venture, partially offset by proceeds from insurance claims, sales and maturities of investments, capital distributions from unconsolidated joint ventures and maturities of assets held by special purpose entities.
Cash Flows from Investing Activities Net cash flows used in investing activities primarily includes capital expenditures for operating property and property and equipment used in our operations, purchases of investments and capital contributions to unconsolidated joint ventures, partially offset by proceeds from insurance claims, sales and maturities of investments, capital distributions from unconsolidated joint ventures and maturities of assets held by special purpose entities.
In December 2022, a wholly-owned subsidiary of ours entered into a $37.0 million loan, which is guaranteed by us (“The Pearl Hotel Loan”). As of December 31, 2022, $37.0 million was outstanding on The Pearl Hotel Loan. The loan bears interest at a rate of 6.3% and matures in December 2032.
In December 2022, a wholly-owned subsidiary of ours entered into a $37.0 million loan, which is guaranteed by us (“The Pearl Hotel Loan”). As of December 31, 2023 and 2022, $35.5 million and $37.0 million, respectively, was outstanding on The Pearl Hotel Loan. The loan bears interest at a rate of 6.3% and matures in December 2032.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Year Ended December 31, 2022 2021 2020 In millions Latitude Margaritaville Watersound JV (a) $ 0.9 $ 0.5 $ 15.7 Sea Sound JV (b) — — 4.3 Watersound Fountains Independent Living JV (c) — 3.1 — Pier Park RI JV (d) 1.4 — — Electric Cart Watersound JV (e) 0.4 — — Gain on Contributions to Unconsolidated Joint Ventures $ 2.7 $ 3.6 $ 20.0 (a) Includes a gain of $0.9 million and $0.5 million in 2022 and 2021, respectively, on additional infrastructure improvements contributed.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Year Ended December 31, 2023 2022 2021 In millions Latitude Margaritaville Watersound JV (a) $ 0.7 $ 0.9 $ 0.5 Watersound Fountains Independent Living JV (b) — — 3.1 Pier Park RI JV (c) — 1.4 — Electric Cart Watersound JV (d) — 0.4 — Gain on Contributions to Unconsolidated Joint Ventures $ 0.7 $ 2.7 $ 3.6 (a) Includes a gain of $0.7 million, $0.9 million and $0.5 million in 2023, 2022 and 2021, respectively, on additional infrastructure improvements contributed.
In August 2021, a wholly-owned subsidiary of ours entered into a $12.0 million loan, which is guaranteed by us (the “Watersound Town Center Grocery Loan”). As of December 31, 2022 and 2021, $11.4 million and $0.6 million, respectively, was outstanding on the Watersound Town Center Grocery Loan.
In August 2021, a wholly-owned subsidiary of ours entered into a $12.0 million loan, which is guaranteed by us (the “Watersound Town Center Grocery Loan”). As of December 31, 2023 and 2022, $10.5 million and $11.4 million, respectively, was outstanding on the Watersound Town Center Grocery Loan.
Includes homesites platted or currently in concept planning, engineering, permitting or development. We have significant additional entitlements for future residential homesites on our land holdings. (b) Planned Unit Development (“PUD”). (c) Development Agreement (“DA”). (d) Detailed Specific Area Plan (“DSAP”). (e) The unconsolidated Latitude Margaritaville Watersound JV is building and selling homes in this community.
Includes homesites platted or currently in concept planning, engineering, permitting or development. We have significant additional entitlements for future residential homesites on our land holdings. (b) Planned Unit Development (“PUD”). (c) Development Agreement (“DA”). (d) Detailed Specific Area Plan (“DSAP”). (e) The unconsolidated Latitude Margaritaville Watersound JV builds and sells homes in this community.
As of December 31, 2022 and 2021, $35.2 million and $35.7 million, respectively, was outstanding on the PPC JV Loan. The loan bears interest at a rate of 3.1% and matures in June 2060. The loan includes a prepayment premium due to the lender of 2% - 10% for any additional principal that is prepaid through August 31, 2031.
As of December 31, 2023 and 2022, $34.7 million and $35.2 million, respectively, was outstanding on the PPC JV Loan. The loan bears interest at a rate of 3.1% and matures in June 2060. The loan includes a prepayment premium due to the lender of 2% - 9% for any additional principal that is prepaid through August 31, 2031.
Debt, Net included in Item 15 of this Form 10-K for additional information. In July 2022, a wholly-owned subsidiary of ours entered into a $13.7 million loan, which is guaranteed by us (the “Topsail Hotel Loan”). As of December 31, 2022, $5.2 million was outstanding on the Topsail Hotel Loan.
Debt, Net included in Item 15 of this Form 10-K for additional information. In July 2022, a wholly-owned subsidiary of ours entered into a $13.7 million loan, which is guaranteed by us (the “Topsail Hotel Loan”). As of December 31, 2023 and 2022, $12.3 million and $5.2 million, respectively, was outstanding on the Topsail Hotel Loan.
The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity and capital resources and other non-historical statements in this discussion are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Risk Factors” in this Form 10-K.
The statements in this discussion regarding industry outlook, our expectations regarding our future 24 Table of Contents performance, liquidity and capital resources and other non-historical statements in this discussion are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including the risks and uncertainties described in “Risk Factors” in this Form 10-K.
Hospitality Segment Our hospitality segment features a private membership club (the “Watersound Club”), hotel operations, food and beverage operations, golf courses, beach clubs, retail outlets, gulf-front vacation rentals, management services, marinas 25 Table of Contents and other entertainment assets.
Hospitality Segment Our hospitality segment features a private membership club (the “Watersound Club”), hotel operations, food and beverage operations, golf courses, beach clubs, retail outlets, gulf-front vacation rentals, management services, marinas and other entertainment assets.
We have significant additional entitlements for future hotel projects on our land holdings. (b) Seven additional suites were completed in June 2022. (c) We acquired the hotel in December 2022. The hotel was previously owned by a third party, but operated by our hospitality segment. (d) The hotel opened in July 2021. (e) The hotel opened in March 2022.
We have significant additional entitlements for future hotel projects on our land holdings. (b) The hotel opened in June 2023. (c) Seven additional suites were completed in June 2022. (d) We acquired the hotel in December 2022. The hotel was previously owned by a third party, but operated by our hospitality segment. (e) The hotel opened in February 2023.
In conducting our operations, we routinely hold customers’ assets in escrow pending completion of real estate transactions, and are responsible for the proper disposition of these balances for our customers. These amounts are maintained in segregated bank accounts and have not been included in the accompanying consolidated balance sheets, consistent with U.S. generally accepted accounting principles (“GAAP”) and industry practice.
In conducting our operations, we routinely hold customers’ assets in escrow pending completion of real estate transactions, and are responsible for the proper disposition of these balances for our customers. These amounts are maintained in segregated bank accounts and have not been included in the accompanying consolidated balance sheets, consistent with U.S. GAAP and industry practice.
Capital expenditures for operating property and property and equipment were $259.1 million and $153.5 million during 2022 and 2021, respectively, which were primarily for our commercial and hospitality segments, including the acquisition of The Pearl Hotel in 2022. See Note 3. Investment in Real Estate, Net included in Item 15 of this Form 10-K for additional information regarding the acquisition.
Capital expenditures for operating property and property and equipment were $139.9 million and $259.1 million during 2023 and 2022, respectively, which were primarily for our commercial and hospitality segments, including the acquisition of The Pearl Hotel in 2022. See Note 3. Investment in Real Estate, Net included in Item 15 of this Form 10-K for additional information regarding the acquisition.
Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers. The East Lake Creek, East Lake Powell, Lake Powell, Teachee, West Bay Creek and West Laird communities have phases of homesites in preliminary planning.
Homesites in these communities are developed based on market demand and sold primarily to homebuilders and on a limited basis to retail customers. 26 Table of Contents The East Lake Creek, East Lake Powell, Lake Powell, Teachee, West Bay Creek and West Laird communities have phases of homesites in preliminary planning or permitting.
As of December 31, 2022, we had net rentable square feet of approximately 1,034,000, of which approximately 987,000 square feet were under lease. As of December 31, 2021, we had net rentable square feet of approximately 985,000, of which approximately 857,000 square feet were under lease.
As of December 31, 2022, we had net rentable square feet of approximately 1,034,000, of which approximately 987,000 square feet were under lease.
Sales of rural and timber land typically have a lower cost basis than residential and commercial real estate sales. In addition, our cost basis in residential and commercial real estate can vary depending on the amount of development or other costs incurred on the property. 31 Table of Contents Other Revenue .
Sales of rural and timber land typically have a lower cost basis than residential and commercial real estate sales. In addition, our cost basis in residential and commercial real estate can vary depending on the amount of development or other costs incurred on the property. Timber Revenue and Gross Profit .
As a result of the refinance, the year ended December 31, 2022 includes a $0.1 million loss on early extinguishment of debt related to unamortized debt issuance costs, included within other income, net on the consolidated statements of income. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
As a result of the refinance, 2023 includes a $0.1 million loss on early extinguishment of debt related to unamortized debt issuance costs, included within other income, net on the consolidated statements of income. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
As of December 31, 2022 and 2021, we were required to provide surety bonds that guarantee completion and maintenance of certain infrastructure in certain development projects and mitigation banks, as well as other financial guarantees of $38.1 million and $36.9 million, respectively, as well as standby letters of credit in the amount of $17.3 million and $12.9 million, respectively, which may potentially result in a liability to us if certain obligations are not met.
As of December 31, 2023 and 2022, we were required to provide surety bonds that guarantee completion and maintenance of certain infrastructure in certain development projects and mitigation banks, as well as other financial guarantees of $40.0 million and $38.1 million, respectively, as well as standby letters of credit in the amount of $0.2 million and $17.3 million, respectively, which may potentially result in a liability to us if certain obligations are not met.
Interest Expense Interest expense primarily includes interest incurred on the Senior Notes issued by Northwest Florida Timber Finance, LLC, project financing, Community Development District (“CDD”) debt and finance leases, as well as amortization of debt discount and premium and debt issuance costs as detailed in the table below: Year Ended December 31, 2022 2021 2020 In millions Interest expense and amortization of discount and issuance costs for Senior Notes issued by special purpose entity $ 8.8 $ 8.8 $ 8.8 Other interest expense 9.6 7.1 4.8 Total interest expense $ 18.4 $ 15.9 $ 13.6 33 Table of Contents Interest expense increased $2.5 million, or 15.7%, to $18.4 million in 2022, as compared to $15.9 million in 2021, primarily related to the increase in project financing and higher interest rates.
Interest Expense Interest expense primarily includes interest incurred on project financing, the Senior Notes issued by Northwest Florida Timber Finance, LLC, Community Development District (“CDD”) debt and finance leases, as well as amortization of debt discount and premium and debt issuance costs as detailed in the table below: 36 Table of Contents Year Ended December 31, 2023 2022 2021 In millions Interest incurred for project financing and other interest expense $ 21.8 $ 9.6 $ 7.1 Interest expense and amortization of discount and issuance costs for Senior Notes issued by special purpose entity 8.8 8.8 8.8 Total interest expense $ 30.6 $ 18.4 $ 15.9 Interest expense increased $12.2 million, or 66.3%, to $30.6 million in 2023, as compared to $18.4 million in 2022, related to the increase in project financing and higher interest rates.
Other income, net for 2022 and 2021, includes $2.6 million and $0.9 million, respectively, received from the Pier Park CDD for repayment of subordinated notes, partially offset by $0.6 million of expense for a homeowner’s association special assessment in the current period. 40 Table of Contents Commercial The table below sets forth the consolidated results of operations of our commercial segment: Year Ended December 31, 2022 2021 2020 In millions Revenue: Leasing revenue Commercial leasing revenue $ 19.6 $ 15.8 $ 14.8 Multi-family leasing revenue 14.2 9.0 3.9 Senior living leasing revenue 4.7 2.0 — Total leasing revenue 38.5 26.8 18.7 Commercial and rural real estate revenue 13.7 12.0 11.7 Timber revenue 6.7 6.0 6.3 Hospitality revenue 0.5 0.7 0.4 Total revenue 59.4 45.5 37.1 Expenses: Cost of leasing revenue 16.4 11.4 5.9 Cost of commercial and rural real estate revenue 4.0 2.5 5.5 Cost of timber revenue 0.8 0.7 0.8 Cost of hospitality revenue 0.6 0.8 0.6 Other operating expenses 4.2 3.9 3.7 Depreciation, depletion and amortization 13.0 10.7 7.1 Total expenses 39.0 30.0 23.6 Operating income 20.4 15.5 13.5 Other (expense) income: Interest expense (7.3) (5.9) (3.8) Gain on contributions to unconsolidated joint ventures 1.8 3.1 3.9 Equity in income (loss) from unconsolidated joint ventures 22.1 1.0 (0.1) Other (expense) income, net (0.7) 3.7 0.1 Total other income, net 15.9 1.9 0.1 Income before income taxes $ 36.3 $ 17.4 $ 13.6 The following table sets forth details of our commercial segment consolidated revenue and cost of revenue: Year Ended December 31, 2022 Year Ended December 31, 2021 Year Ended December 31, 2020 Gross Gross Gross Profit Gross Profit Gross Profit Gross Revenue (Deficit) Margin Revenue (Deficit) Margin Revenue (Deficit) Margin In millions Leasing Commercial leasing $ 19.6 $ 12.7 64.8 % $ 15.8 $ 10.8 68.4 % $ 14.8 $ 10.3 69.6 % Multi-family leasing 14.2 8.8 62.0 % 9.0 5.6 62.2 % 3.9 3.0 76.9 % Senior living leasing 4.7 0.6 12.8 % 2.0 (1.0) (50.0) % — (0.5) — % Total leasing 38.5 22.1 57.4 % 26.8 15.4 57.5 % 18.7 12.8 68.4 % Commercial and rural real estate 13.7 9.7 70.8 % 12.0 9.5 79.2 % 11.7 6.2 53.0 % Timber 6.7 5.9 88.1 % 6.0 5.3 88.3 % 6.3 5.5 87.3 % Hospitality 0.5 (0.1) (20.0) % 0.7 (0.1) (14.3) % 0.4 (0.2) (50.0) % Total $ 59.4 $ 37.6 63.3 % $ 45.5 $ 30.1 66.2 % $ 37.1 $ 24.3 65.5 % 41 Table of Contents Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 The following discussion sets forth details of the consolidated results of operations of our commercial segment.
Other (expense) income, net for 2022, includes $2.6 million received from the Pier Park CDD for repayment of subordinated notes, partially offset by $0.6 million of expense for a homeowner’s association special assessment. 43 Table of Contents Commercial The table below sets forth the consolidated results of operations of our commercial segment: Year Ended December 31, 2023 2022 2021 In millions Revenue: Leasing revenue Commercial leasing revenue $ 21.5 $ 19.6 $ 15.8 Multi-family leasing revenue 19.4 14.2 9.0 Senior living leasing revenue 7.3 4.7 2.0 Total leasing revenue 48.2 38.5 26.8 Real estate revenue Commercial and rural real estate revenue 21.3 13.7 12.0 Timber revenue 4.9 6.7 6.0 Total real estate revenue 26.2 20.4 18.0 Hospitality revenue — 0.5 0.7 Total revenue 74.4 59.4 45.5 Expenses: Cost of leasing revenue 22.9 16.4 11.4 Cost of real estate revenue 7.4 4.8 3.2 Cost of hospitality revenue — 0.6 0.8 Other operating expenses 4.3 4.2 3.9 Depreciation, depletion and amortization 16.1 13.0 10.7 Total expenses 50.7 39.0 30.0 Operating income 23.7 20.4 15.5 Other (expense) income: Interest expense (11.7) (7.3) (5.9) Gain on contributions to unconsolidated joint ventures — 1.8 3.1 Equity in (loss) income from unconsolidated joint ventures (0.9) 22.1 1.0 Other income (expense), net 0.1 (0.7) 3.7 Total other (expense) income, net (12.5) 15.9 1.9 Income before income taxes $ 11.2 $ 36.3 $ 17.4 The following table sets forth details of our commercial segment consolidated revenue and gross profit (deficit): Year Ended December 31, 2023 Year Ended December 31, 2022 Year Ended December 31, 2021 Gross Gross Gross Gross Profit Gross Profit Gross Revenue Profit Margin Revenue (Deficit) Margin Revenue (Deficit) Margin In millions Leasing Commercial leasing $ 21.5 $ 13.2 61.4 % $ 19.6 $ 12.7 64.8 % $ 15.8 $ 10.8 68.4 % Multi-family leasing 19.4 10.3 53.1 % 14.2 8.8 62.0 % 9.0 5.6 62.2 % Senior living leasing 7.3 1.8 24.7 % 4.7 0.6 12.8 % 2.0 (1.0) (50.0) % Total leasing 48.2 25.3 52.5 % 38.5 22.1 57.4 % 26.8 15.4 57.5 % Real estate Commercial and rural real estate 21.3 14.7 69.0 % 13.7 9.7 70.8 % 12.0 9.5 79.2 % Timber 4.9 4.1 83.7 % 6.7 5.9 88.1 % 6.0 5.3 88.3 % Total real estate 26.2 18.8 71.8 % 20.4 15.6 76.5 % 18.0 14.8 82.2 % Hospitality — — N/A % 0.5 (0.1) (20.0) % 0.7 (0.1) (14.3) % Total $ 74.4 $ 44.1 59.3 % $ 59.4 $ 37.6 63.3 % $ 45.5 $ 30.1 66.2 % 44 Table of Contents Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 The following discussion sets forth details of the consolidated results of operations of our commercial segment.
During 2021, net cash used in investing activities was $196.1 million, which included capital expenditures for operating property and equipment, purchases of investments of U.S.
During 2023, net cash used in investing activities was $99.1 million, which included capital expenditures for operating property and equipment, purchases of investments of U.S.
The increase of $1.2 million in interest expense during 2022, as compared to 2021, was primarily due to an increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
The increase of $7.9 million in interest expense during 2023, as compared to 2022, was primarily due to an increase in project financing and higher interest rates. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
The hospitality segment generates revenue and incurs costs from membership sales, membership reservations, golf courses, lodging at our hotels, short-term vacation rentals, management of The Pearl Hotel (prior to acquisition in December 2022), food and beverage operations, merchandise sales, marina operations, charter flights, other resort and entertainment activities and beach clubs, which includes operation of the WaterColor Beach Club.
The hospitality segment generates revenue from membership sales, golf courses, lodging at our hotels, short-term vacation rentals, management of The Pearl Hotel (prior to acquisition in December 2022), food and beverage operations, merchandise sales, marina operations (including boat slip rentals, boat storage fees and fuel sales), charter flights, other resort and entertainment activities and beach clubs, which includes operation of the WaterColor Beach Club.
The specific Security Interests vary from loan to loan. In 2015, the Pier Park North JV entered into a $48.2 million loan (the “PPN JV Loan”). As of December 31, 2022 and 2021, $42.6 million and $43.6 million, respectively, was outstanding on the PPN JV Loan.
The specific Security Interests vary from loan to loan. In 2015, the Pier Park North JV (the “Pier Park North JV”) entered into a $48.2 million loan (the “PPN JV Loan”). As of December 31, 2023 and 2022, $41.5 million and $42.6 million, respectively, was outstanding on the PPN JV Loan.
(f) Development of Regional Impact (“DRI”). In addition to the communities listed above, we have a number of other residential project concepts in various stages of planning and evaluation. As of December 31, 2022, we had eighteen different homebuilders within our residential communities.
(f) Development of Regional Impact (“DRI”). In addition to the communities listed above, we have a number of other residential project concepts in various stages of planning and evaluation. 27 Table of Contents As of December 31, 2023, we had nineteen different homebuilders within our residential communities.
(c) Included in net rentable square feet as of December 31, 2022, 2021 and 2020, is 1,500 square feet leased to a consolidated JV. 29 Table of Contents (d) Construction was completed in the third quarter of 2021. (e) Included in net rentable square feet as of December 31, 2022, 2021 and 2020, is 13,808 square feet of unfinished space.
(d) Included in net rentable square feet as of December 31, 2023, 2022 and 2021, is 1,500 square feet leased to a consolidated JV. (e) Construction was completed in the third quarter of 2021. (f) Included in net rentable square feet as of December 31, 2023, 2022 and 2021, is 13,808 square feet of unfinished space.
See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Joint Ventures included in Item 15 of this Form 10-K for additional information.
Joe Commercial Gulf County, FL 16,964 100 % 16,964 100 % 16,964 100 % Beach Commerce Park (b) Bay County, FL 14,800 100 % 14,800 100 % 17,450 76 % South Walton Commerce Park (f) Walton County, FL 11,570 100 % 11,570 88 % 11,570 88 % WaterSound Gatehouse (b) Walton County, FL 10,271 100 % 10,271 100 % 10,271 87 % Other (g) Bay, Gulf and Walton Counties, FL 34,224 100 % 34,224 100 % 34,224 100 % SummerCamp Commercial (h) Franklin County, FL N/A N/A % 13,000 0 % 13,000 0 % 1,033,730 95 % 984,603 87 % 907,504 85 % * Net Rentable Square Feet is designated as the current square feet available for lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on construction drawings.
Joe Commercial Gulf County, FL 16,964 100 % 16,964 100 % 16,964 100 % Beach Commerce Park (c) Bay County, FL 14,800 100 % 14,800 100 % 14,800 100 % South Walton Commerce Park (g) Walton County, FL 11,570 100 % 11,570 100 % 11,570 88 % WaterSound Gatehouse (c) Walton County, FL 10,271 100 % 10,271 100 % 10,271 100 % Other (h) Bay, Gulf and Walton Counties, FL 34,224 100 % 34,224 100 % 34,224 100 % SummerCamp Commercial (i) Franklin County, FL N/A N/A % N/A N/A % 13,000 0 % 1,082,017 95 % 1,033,730 95 % 984,603 87 % 31 Table of Contents * Net Rentable Square Feet is designated as the current square feet available for lease as specified in the applicable lease agreements plus management’s estimate of space available for lease based on construction drawings.
See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. 46 Table of Contents In October 2021, a wholly-owned subsidiary of ours entered into a $21.2 million loan, which is guaranteed by us (the “Hotel Indigo Loan”). As of December 31, 2022, $10.4 million was outstanding on the Hotel Indigo Loan.
Debt, Net included in Item 15 of this Form 10-K for additional information. In October 2021, a wholly-owned subsidiary of ours entered into a $21.2 million loan, which is guaranteed by us (the “Hotel Indigo Loan”). As of December 31, 2023 and 2022, $20.7 million and $10.4 million, respectively, was outstanding on the Hotel Indigo Loan.
Gain on contributions to unconsolidated joint ventures for 2020 includes a gain of $15.7 million on land and additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Gain on contributions to unconsolidated joint ventures during 2023 and 2022, includes a gain of $0.7 million and $0.9 million, respectively, on additional infrastructure improvements contributed to our unconsolidated Latitude Margaritaville Watersound JV. See Note 4. Joint Ventures included in Item 15 of this Form 10-K for additional information.
Once complete, the hotel will be operated by our JV partner. 26 Table of Contents Our hotel portfolio by property is as follows: Rooms (a) Location Completed Planned Total Operational WaterColor Inn (b) Walton County, FL 67 — 67 The Pearl Hotel (c) Walton County, FL 55 — 55 WaterSound Inn Walton County, FL 11 — 11 Hilton Garden Inn Panama City Airport (d) Bay County, FL 143 — 143 Homewood Suites by Hilton Panama City Beach (e) Bay County, FL 131 — 131 TownePlace Suites by Marriott Panama City Beach Pier Park (f) Bay County, FL 124 — 124 Total operational rooms 531 — 531 Under Development/Construction Embassy Suites by Hilton Panama City Beach (g) Bay County, FL — 255 255 Hotel Indigo Bay County, FL — 124 124 Residence Inn by Marriott, Panama City Beach, Florida (h) Bay County, FL — 121 121 Home2 Suites by Hilton Santa Rosa Beach Walton County, FL — 107 107 The Lodge 30A (g) Walton County, FL — 85 85 Camp Creek Inn Walton County, FL — 75 75 Total rooms under development/construction — 767 767 Total rooms 531 767 1,298 (a) Includes hotels currently in operation or under development and construction.
Our hotel portfolio by property is as follows: Rooms (a) Location Completed Planned Total Operational Camp Creek Inn (b) Walton County, FL 75 — 75 WaterColor Inn (c) Walton County, FL 67 — 67 The Pearl Hotel (d) Walton County, FL 55 — 55 WaterSound Inn Walton County, FL 11 — 11 The Lodge 30A (e) (f) Walton County, FL 85 — 85 Home2 Suites by Hilton Santa Rosa Beach (b) Walton County, FL 107 — 107 Embassy Suites by Hilton Panama City Beach Resort (f) (g) Bay County, FL 255 — 255 Hilton Garden Inn Panama City Airport Bay County, FL 143 — 143 Homewood Suites by Hilton Panama City Beach (h) Bay County, FL 131 — 131 Hotel Indigo Panama City Marina (b) Bay County, FL 124 — 124 TownePlace Suites by Marriott Panama City Beach Pier Park (i) Bay County, FL 124 — 124 Total operational rooms 1,177 — 1,177 Under Development/Construction Residence Inn by Marriott, Panama City Beach, Florida (j) Bay County, FL — 121 121 Total rooms under development/construction — 121 121 Total rooms 1,177 121 1,298 (a) Includes hotels currently in operation or under development and construction.
Other Income, Net included in Item 15 of this Form 10-K for additional information. Liquidity and Capital Resources As of December 31, 2022, we had cash and cash equivalents and U.S. Treasury Bills classified as investments – debt securities of $78.3 million, compared to $159.1 million as of December 31, 2021.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Liquidity and Capital Resources As of December 31, 2023, we had cash and cash equivalents of $86.1 million, compared to cash and cash equivalents and U.S. Treasury Bills classified as investments – debt securities of $78.3 million as of December 31, 2022.
The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information . In 2019, the Watersound Origins Crossings JV entered into a $37.9 million loan (the “Watersound Origins Crossings JV Loan”).
The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information . In 2019, Origins Crossings, LLC (the “Watersound Origins Crossings JV”) entered into a $44.0 million loan, as amended (the “Watersound Origins Crossings JV Loan”).
Commercial and rural real estate revenue related to sales for the three years ended December 31, 2022 includes the following: Number of Average Price Gross Profit Period Sales Acres Sold Per Acre Revenue on Sales In millions (except for average price per acre) 2022 29 283 $ 44,876 $ 12.7 $ 9.3 2021 22 577 $ 20,797 $ 12.0 $ 9.5 2020 23 473 $ 24,736 $ 11.7 $ 6.2 We believe the diversity of our commercial segment complements the growth of our residential and hospitality segments.
Commercial and rural real estate revenue related to sales for the three years ended December 31, 2023 includes the following: Number of Average Price Gross Profit Period Sales Acres Sold Per Acre Revenue on Sales In millions (except for average price per acre) 2023 28 474 $ 44,304 $ 21.0 $ 14.5 2022 29 283 $ 44,876 $ 12.7 $ 9.3 2021 22 577 $ 20,797 $ 12.0 $ 9.5 We believe the diversity of our commercial segment complements the growth of our residential and hospitality segments.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Year Ended December 31, 2022 2021 2020 In millions Equity in income (loss) from unconsolidated joint ventures Latitude Margaritaville Watersound JV (a) $ 3.9 $ (1.9) $ (0.5) Sea Sound JV (b) 21.7 — — Watersound Fountains Independent Living JV (c) (0.2) — — Pier Park TPS JV — 0.6 (0.1) Busy Bee JV 0.5 0.4 — Electric Cart Watersound JV (d) — — — Watersound Management JV (e) 0.1 — — Total equity in income (loss) from unconsolidated joint ventures $ 26.0 $ (0.9) $ (0.6) (a) The Latitude Margaritaville Watersound JV began completing home sale transactions in the fourth quarter of 2021.
Joint Ventures included in Item 15 of this Form 10-K for additional information. Year Ended December 31, 2023 2022 2021 In millions Latitude Margaritaville Watersound JV (a) $ 23.6 $ 3.9 $ (1.9) Sea Sound JV (b) — 21.7 — Watersound Fountains Independent Living JV (c) (0.7) (0.2) — Pier Park TPS JV (0.4) — 0.6 Busy Bee JV — 0.5 0.4 Electric Cart Watersound JV (d) 0.1 — — Watersound Management JV 0.1 0.1 — Total equity in income (loss) from unconsolidated joint ventures $ 22.7 $ 26.0 $ (0.9) (a) During 2023 and 2022, the Latitude Margaritaville Watersound JV completed 641 and 316 home sale transactions, respectively.
Miscellaneous income, net during 2021 includes $3.6 million received from the Florida Division of Emergency Management’s Florida Timber Recovery Block Grant Program (“TRBG”) for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael. See Note 18.
Miscellaneous income, net during 2023, includes $1.1 million of income received from the Florida Division of Emergency Management’s Florida Timber Recovery Block Grant Program (“TRBG”) for recovery of lost income related to timber crop that was destroyed as a result of Hurricane Michael.
As of December 31, 2022, we had 2,197 residential homesites under contract, which are expected to result in revenue of approximately $176.3 million, plus residuals, at closing of the homesites over the next several years. By comparison, as of December 31, 2021, we had 2,000 residential homesites under contract, with an expected revenue of approximately $158.9 million, plus residuals.
As of December 31, 2023, we had 1,486 residential homesites under contract, which are expected to result in revenue of approximately $132.5 million, plus residuals, at closing of the homesites over the next several years. By comparison, as of December 31, 2022, we had 2,197 residential homesites under contract, with an expected revenue of approximately $176.3 million, plus residuals.
We own and operate the award-winning WaterColor Inn, (which includes the Fish Out of Water restaurant) and The Pearl Hotel (which includes the Havana Beach Bar & Grill restaurant), as well as the Hilton Garden Inn Panama City Airport, the Homewood Suites by Hilton Panama City Beach, the WaterSound Inn and two gulf-front vacation rental houses.
We own and operate the award-winning WaterColor Inn (which includes the Fish Out of Water restaurant) and The Pearl Hotel (which includes the Havana Beach Bar & Grill restaurant); the Camp Creek Inn, the Hilton Garden Inn Panama City Airport, the Homewood Suites by Hilton Panama City Beach, the Hotel Indigo Panama City Marina, the Home2 Suites by Hilton Santa Rosa Beach, the WaterSound Inn and two gulf-front vacation rental houses.
See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information. In January 2021, The Lodge 30A JV entered into a $15.0 million loan (the “Lodge 30A JV Loan”). As of December 31, 2022 and 2021, $13.3 million and $7.5 million, respectively, was outstanding on the Lodge 30A JV Loan.
Debt, Net included in Item 15 of this Form 10-K for additional information. In January 2021, 30A Greenway Hotel, LLC (“The Lodge 30A JV”) entered into a $15.0 million loan (the “Lodge 30A JV Loan”). As of December 31, 2023 and 2022, $14.7 million and $13.3 million, respectively, was outstanding on the Lodge 30A JV Loan.
Total leasing revenue increased $11.7 million, or 43.7% during 2022, as compared to 2021. The increase was primarily due to new multi-family and senior living leases as well as other new leases. Total leasing gross margin during 2022 was 57.4%, as compared to 57.5% during 2021.
Total leasing revenue increased $9.7 million, or 25.2% during 2023, as compared to 2022. The increase was primarily due to new multi-family and senior living leases as well as other new leases. Total leasing gross margin during 2023 was 52.5%, as compared to 57.4% during 2022.
The total net rentable square feet and percentage leased of leasing properties are as follows: December 31, 2022 December 31, 2021 December 31, 2020 Net Net Net Rentable Rentable Rentable Square Percentage Square Percentage Square Percentage Location Feet* Leased Feet* Leased Feet* Leased Pier Park North Bay County, FL 320,310 97 % 320,310 95 % 320,310 92 % VentureCrossings Bay County, FL 303,605 96 % 303,605 88 % 303,605 86 % Watersound Town Center (a) Walton County, FL 89,662 99 % 24,764 100 % 6,496 100 % Beckrich Office Park (b) (c) Bay County, FL 78,294 99 % 81,065 85 % 86,296 80 % Watersound Self-Storage (d) Walton County, FL 67,694 87 % 67,694 50 % N/A N/A % WindMark Beach Town Center (b) (e) Gulf County, FL 44,748 71 % 44,748 67 % 44,748 47 % WaterColor Town Center (b) Walton County, FL 22,199 100 % 22,199 100 % 23,121 79 % Cedar Grove Commerce Park Bay County, FL 19,389 100 % 19,389 100 % 19,449 90 % Port St.
The total net rentable square feet and percentage leased of leasing properties are as follows: December 31, 2023 December 31, 2022 December 31, 2021 Net Net Net Rentable Rentable Rentable Square Percentage Square Percentage Square Percentage Location Feet* Leased Feet* Leased Feet* Leased Pier Park North (a) Bay County, FL 320,310 100 % 320,310 97 % 320,310 95 % VentureCrossings Bay County, FL 303,605 98 % 303,605 96 % 303,605 88 % Watersound Town Center (b) (c) Walton County, FL 137,921 83 % 89,662 99 % 24,764 100 % Beckrich Office Park (c) (d) Bay County, FL 78,322 93 % 78,294 99 % 81,065 85 % Watersound Self-Storage (e) Walton County, FL 67,694 92 % 67,694 87 % 67,694 50 % WindMark Beach Town Center (c) (f) Gulf County, FL 44,748 71 % 44,748 71 % 44,748 67 % WaterColor Town Center (c) Walton County, FL 22,199 100 % 22,199 100 % 22,199 100 % Cedar Grove Commerce Park Bay County, FL 19,389 100 % 19,389 100 % 19,389 100 % Port St.
As of both December 31, 2022 and 2021, we had a valuation allowance of $0.3 million against certain state NOLs. As of December 31, 2022 and 2021, we had income tax payable of $3.5 million and $0.7 million, respectively, included within other liabilities on the consolidated balance sheets.
As of both December 31, 2023 and 2022, we had a valuation allowance of $0.3 million against approximately $7.2 million of certain state NOLs. As of December 31, 2023 and 2022, we had income tax payable of $9.2 million and $3.5 million, respectively, included within accounts payable and other liabilities on the consolidated balance sheets. See Note 13.
This guidance provides expedients and exceptions for applying GAAP to contract modifications and hedging relationships affected by reference rate reform if certain criteria are met. The amendments apply only to contracts and hedging relationships that reference LIBOR or another reference rate that is expected to be discontinued due to reference rate reform.
This guidance provided expedients and exceptions for applying GAAP to contract modifications and hedging relationships affected by reference rate reform if certain criteria were met. The amendments applied only to contracts and hedging relationships that referenced LIBOR or another reference rate that was expected to be discontinued due to reference rate reform.
During 2022, we sold 752 homesites and had unimproved residential land sales of $1.1 million, compared to 804 homesites, two homes and had unimproved residential land sales of $0.1 million during 2021. During 2022 and 2021 the average revenue, excluding homesite residuals, per homesite sold was approximately $98,000 and $157,000, respectively, due to the mix of sales from different communities.
During 2023, we sold 1,063 homesites and had unimproved residential land sales of $0.6 million, compared to 752 homesites and unimproved residential land sales of $1.1 million during 2022. During 2023 and 2022 the average base revenue, excluding homesite residuals, per homesite sold was approximately $107,000 and $98,000, respectively, due to the mix of sales from different communities.
Reportable Segments We conduct primarily all of our business in the following three reportable segments: 1) residential, 2) hospitality and 3) commercial. 23 Table of Contents The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue: Year Ended December 31, 2022 2021 2020 Segment Operating Revenue Residential 36.8 % 54.3 % 46.3 % Hospitality 38.6 % 27.9 % 29.5 % Commercial 23.5 % 17.1 % 23.1 % Other 1.1 % 0.7 % 1.1 % Consolidated operating revenue 100.0 % 100.0 % 100.0 % For more information regarding our reportable segments, see Note 19.
The following table sets forth the relative contribution of these reportable segments to our consolidated operating revenue: Year Ended December 31, 2023 2022 2021 Segment Operating Revenue Residential 40.0 % 36.8 % 54.3 % Hospitality 39.7 % 38.6 % 27.9 % Commercial 19.1 % 23.5 % 17.1 % Other 1.2 % 1.1 % 0.7 % Consolidated operating revenue 100.0 % 100.0 % 100.0 % For more information regarding our reportable segments, see Note 19.
As of December 31, 2022, our consolidated entities had 864 multi-family and senior living units completed, of which 767 were leased, compared to 715 multi-family and senior living units completed, of which 632 were leased as of December 31, 2021.
As of December 31, 2023, our consolidated entities had 1,235 multi-family and senior living units completed, of which 999 were leased, compared to 864 multi-family and senior living units completed, of which 767 were leased as of December 31, 2022.
Realization of our deferred tax assets is dependent upon us generating sufficient taxable income in future years in the appropriate tax jurisdictions to obtain a benefit from the reversal of deductible temporary differences and from net loss carryforwards. As of December 31, 2022 and 2021, we had a state NOL of $121.1 million and $229.3 million, respectively.
Realization of our deferred tax assets is dependent upon us generating sufficient taxable income in future years in the appropriate tax jurisdictions to obtain a benefit from the reversal of deductible temporary differences and from net loss carryforwards. As of December 31, 2023 and 2022, we had $11.0 million and $3.4 million, respectively, of federal net operating loss carryforwards (“NOLs”).
Miscellaneous income, net during 2022 and 2021 includes $2.6 million and $0.9 million, respectively, received from the Pier Park CDD for repayment of subordinated notes, which have been fully repaid. Miscellaneous income, net during 2022 also includes expense of $1.1 million for design costs no longer pursued and $0.6 million for a homeowner’s association special assessment.
Miscellaneous income, net during 2022 includes $2.6 million received from the Pier Park CDD for repayment of subordinated notes. Miscellaneous income, net during 2022 also includes expense of $1.1 million for design costs no longer pursued and $0.6 million for a homeowner’s association special assessment. See Note 18.
Through separate unconsolidated JVs, other commercial properties include a 124-room TownePlace Suites by Marriott operated by our JV partner (Pier Park TPS, LLC, the “Pier Park TPS JV”), a Busy Bee branded fuel station and convenience store operated by our JV partner (SJBB, LLC, the “Busy Bee JV”) and a golf cart sales and service facility, which is under construction (SJECC, LLC, the “Electric Cart Watersound JV”), all located in Panama City Beach, Florida.
Through separate unconsolidated JVs, other commercial properties that are operated by our JV partners include a 124-room TownePlace Suites by Marriott (Pier Park TPS JV), a Busy Bee branded fuel station and convenience store, which includes a Starbucks, (SJBB, LLC, the “Busy Bee JV”) and a golf cart sales and service facility (SJECC, LLC, the “Electric Cart Watersound JV”), all located in Bay County, Florida.
As of December 31, 2022, in addition to the 2,197 homesites under contract in other residential communities, our unconsolidated Latitude Margaritaville Watersound JV had 677 homes under contract, which together with the 2,197 homesites are expected to result in a sales value of approximately $514.8 million at closing of the homesites and homes.
As of December 31, 2023, in addition to the 1,486 homesites under contract in other residential communities, our unconsolidated Latitude Margaritaville Watersound JV had 609 homes under contract, which together with the 1,486 homesites are expected to result in a sales value of approximately $451.0 million at closing of the homesites and homes.
As of December 31, 2022 and 2021, $18.2 million and $1.3 million, respectively, was outstanding on the North Bay Landing Loan. The loan bears interest at a rate of LIBOR plus 2.5%, with a floor of 3.2%.
As of December 31, 2023 and 2022, $26.8 million and $18.2 million, respectively, was outstanding on the North Bay Landing Loan. The loan bears interest at a rate of SOFR plus 2.6%, with a floor of 3.3%.
We pay interest on this total outstanding CDD debt. As of December 31, 2022, our unconsolidated Watersound Fountains Independent Living JV, Latitude Margaritaville Watersound JV, Pier Park TPS JV, Pier Park RI JV, Busy Bee JV and Electric Cart Watersound JV had various loans outstanding, some of which we have entered into guarantees. See Note 4.
As of December 31, 2023, our unconsolidated Latitude Margaritaville Watersound JV, Watersound Fountains Independent Living JV, Pier Park TPS JV, Pier Park RI JV, Busy Bee JV and Electric Cart Watersound JV had various loans outstanding, some of which we have entered into guarantees. See Note 4. Joint Ventures and Note 20.
The increase of $2.3 million in depreciation, amortization and depletion expense during 2022, as compared to 2021, was primarily due to new properties placed in service. Interest expense primarily includes interest incurred from our commercial project financing and CDD debt.
The increase of $12.7 million in depreciation, depletion and amortization expense during 2023, as compared to 2022, was primarily due to new properties placed in service. Interest expense primarily includes interest incurred from our hospitality project financing.
Cash Flows from Financing Activities Net cash provided by financing activities was $112.5 million for 2022, compared to $48.6 million in 2021.
Cash Flows from Financing Activities Net cash provided by financing activities was $40.8 million for 2023, compared to $112.5 million in 2022.
The loan includes a prepayment fee due to the lender of 1% - 5% of the outstanding principal balance if the loan is refinanced with another financial institution through December 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.
The loan includes a prepayment premium due to the lender of 1% - 2% of the outstanding principal balance for any additional principal that is prepaid through November 2027. The loan is secured by the real property and certain other Security Interests. See Note 10. Debt, Net included in Item 15 of this Form 10-K for additional information.