*Note on presentation of "at share" information.*We present certain financial information and metrics "at JBG SMITH Share," which is calculated on an entity-by-entity basis, but exclude our: (i) 10.0% subordinated interest in one commercial building, (ii) 33.5% subordinated interest in four commercial buildings, (iii) 49.0% interest in three commercial buildings and (iv) 9.9% interest in one commercial building, as well as the associated non-recourse mortgage loans, held through unconsolidated real estate ventures; these interests and debt are excluded because our investment in each real estate venture is zero, we do not anticipate receiving any near-term cash flow distributions from the real estate ventures and we have not guaranteed their obligations or otherwise committed to providing financial support. "At JBG SMITH Share" information, which we also refer to as being "at share," "our pro rata share" or "our share," is not, and is not intended to be, a presentation in accordance with GAAP. Because as of December 31, 2023, 7.2% of our assets, as measured by total square feet, was held through real estate ventures in which we own less than 100% of the ownership interest, we believe this form of presentation, which includes our economic interests in the unconsolidated real estate ventures, provides investors important information regarding a significant component of our portfolio, its composition, performance and capitalization. We classify our portfolio as "operating," "under-construction," or "development pipeline."
The following tables provide information about our multifamily, commercial and development pipeline portfolios as of December 31, 2023. Many of our assets in the development pipeline are adjacent to or an integrated component of operating multifamily or commercial assets in our portfolio. A number of our assets included in the following tables are held through real estate ventures with third parties or are subject to ground leases. In addition to other information, the following tables indicate our percentage ownership, whether the asset is consolidated or unconsolidated, and whether the asset is subject to a ground lease.
Multifamily Assets
| | | | | | | | | | | | | | | | | | |
|---|
| · · · · Number · Total · · · Multifamily · · · |
|---|
| | | % | | | | Same Store (2): | | of | | Square | | % | | % | | Retail % | |
|---|
| Multifamily Assets | | Ownership | | C/U (1) | | YTD 2022-2023 | | Units | | Feet | | Leased | | Occupied | | Occupied | |
|---|
| | | | | | | | | | | | | | | | | | |
|---|
| National Landing · · · |
|---|
| RiverHouse Apartments | | 100.0% | | C | | Y | | 1,676 | | 1,327,551 | | 96.6% | | 96.0% | | 100.0% | |
|---|
| The Bartlett | | 100.0% | | C | | Y | | 699 | | 619,372 | | 97.2% | | 96.7% | | 100.0% | |
|---|
| 220 20th Street | | 100.0% | | C | | Y | | 265 | | 271,476 | | 95.1% | | 94.0% | | 100.0% | |
|---|
| 2221 S. Clark Street - Residential (3) | | 100.0% | | C | | Y | | 216 | | 96,948 | | 88.6% | | 85.9% | | - | |
|---|
| | | | | | | | | | | | | | | | | | |
|---|
| D.C. | | | | | | |
|---|
| West Half | | 100.0% | | C | | Y | | 465 | | 385,368 | | 94.4% | | 93.1% | | 83.1% | |
|---|
| Fort Totten Square | | 100.0% | | C | | Y | | 345 | | 384,956 | | 97.3% | | 91.6% | | 100.0% | |
|---|
| The Wren | | 100.0% | | C | | Y | | 433 | | 332,682 | | 96.8% | | 94.2% | | 100.0% | |
|---|
| The Batley | | 100.0% | | C | | Y | | 432 | | 300,388 | | 96.1% | | 94.4% | | - | |
|---|
| WestEnd25 | | 100.0% | | C | | Y | | 283 | | 273,264 | | 94.3% | | 93.6% | | - | |
|---|
| F1RST Residences | | 100.0% | | C | | Y | | 325 | | 270,928 | | 95.1% | | 94.2% | | 100.0% | |
|---|
| Atlantic Plumbing | | 100.0% | | C | | Y | | 310 | | 245,143 | | 94.0% | | 93.9% | | 89.2% | |
|---|
| 1221 Van Street | | 100.0% | | C | | Y | | 291 | | 225,592 | | 96.0% | | 93.1% | | 100.0% | |
|---|
| 901 W Street | | 100.0% | | C | | Y | | 161 | | 154,379 | | 94.5% | | 95.7% | | 63.9% | |
|---|
| 900 W Street (3) | | 100.0% | | C | | Y | | 95 | | 71,050 | | 61.1% | | 47.4% | | - | |
|---|
| North End Retail (4) | | 100.0% | | C | | Y | | — | | 27,355 | | 96.0% | | - | | 96.0% | |
|---|
| | | | | | | | | | | | | | | | | | |
|---|
| MD | | | | | | |
|---|
| 8001 Woodmont | | 100.0% | | C | | N | | 322 | | 363,979 | | 96.2% | | 94.1% | | 95.1% | |
|---|
| | | | | | | | | | | | | | | | | | |
|---|
| Operating - Total / Weighted Average (3) | | | | | | | | 6,318 | | 5,350,431 | | 96.0% | | 94.7% | | 95.3% | |
|---|
| | | | | | | | | | | | | | | | | | |
|---|
| Under-Construction | | | | | | |
|---|
| National Landing | | | | | | | | | |
|---|
| 1900 Crystal Drive (5) | | — | | C | | | | 808 | | 633,985 | | | | | | | |
|---|
| 2000/2001 South Bell Street (5) | | — | | C | | | | 775 | | 580,966 | | | | | | | |
|---|
| Under-Construction - Total | | | | | | | | 1,583 | | 1,214,951 | | | | | | | |
|---|
| Total | | | | | | | | 7,901 | | 6,565,382 | | | | | | |
|---|
| | | | | | | | | | | | | | | | | | |
|---|
| Totals at JBG SMITH Share (3) | | | | | | |
|---|
| National Landing | | | | | | | | 2,856 | | 2,315,347 | | 96.6% | | 96.0% | | 100.0% | |
|---|
| D.C. | | | | | | | | 3,140 | | 2,671,105 | | 95.5% | | 93.7% | | 94.7% | |
|---|
| MD | | | | | | | | 322 | | 363,979 | | 96.2% | | 94.1% | | 95.1% | |
|---|
| Operating - Total / Weighted Average | | | | | | | | 6,318 | | 5,350,431 | | 96.0% | | 94.7% | | 95.3% | |
|---|
| Under-construction assets | | | | | | | | 1,583 | | 1,214,951 | | | | | | | |
|---|
| (1) | "C" denotes a consolidated interest and "U" denotes an unconsolidated interest. |
| (2) | "Y" denotes an asset as same store and "N" denotes an asset as non-same store. |
| (3) | 2221 S. Clark Street - Residential and 900 W Street are excluded from percent leased and percent occupied metrics as they are operated as short-term rental properties. |
| (4) | In January 2024, we sold North End Retail for a gross sales price of $14.3 million. |
| (5) | In 2021, we leased the land underlying 1900 Crystal Drive and 2000/2001 South Bell Street to a lessee. The assets are consolidated in our financial statements as they are owned through variable interest entities for which we are the primary beneficiary. See Note 6 to the consolidated financial statements for additional information. |
Commercial Assets
| | | | | | | | | | | | | | | | |
|---|
| · · · · Total · · · |
|---|
| · · % · · · · Same Store (2): · · Square · · % · · Office % · · Retail % |
|---|
| Commercial Assets · · Ownership · · C/U (1) · · YTD 2022-2023 · · Feet · · Leased · · Occupied · · Occupied |
|---|
| | | | | | | | | | | | | | | | |
|---|
| National Landing · |
|---|
| 1550 Crystal Drive (3) | | 100.0% | | C | | Y | | 555,302 | | 95.3% | | 91.4% | | 100.0% | |
|---|
| 2121 Crystal Drive | | 100.0% | | C | | Y | | 509,922 | | 89.7% | | 87.0% | | 100.0% | |
|---|
| 2345 Crystal Drive | | 100.0% | | C | | Y | | 499,688 | | 55.4% | | 55.0% | | 74.3% | |
|---|
| 2231 Crystal Drive | | 100.0% | | C | | Y | | 468,907 | | 72.7% | | 69.6% | | 97.4% | |
|---|
| 2011 Crystal Drive | | 100.0% | | C | | Y | | 440,510 | | 57.6% | | 57.7% | | 50.3% | |
|---|
| 2451 Crystal Drive | | 100.0% | | C | | Y | | 402,375 | | 86.3% | | 86.1% | | 92.6% | |
|---|
| 1235 S. Clark Street | | 100.0% | | C | | Y | | 384,656 | | 97.5% | | 95.4% | | 95.0% | |
|---|
| 241 18th Street S. (3) | | 100.0% | | C | | Y | | 355,728 | | 96.3% | | 93.8% | | 100.0% | |
|---|
| 1215 S. Clark Street | | 100.0% | | C | | Y | | 336,159 | | 99.6% | | 100.0% | | 44.5% | |
|---|
| 201 12th Street S. | | 100.0% | | C | | Y | | 329,687 | | 99.8% | | 98.4% | | 100.0% | |
|---|
| 251 18th Street S. (3) | | 100.0% | | C | | Y | | 309,450 | | 82.7% | | 81.7% | | 100.0% | |
|---|
| 1225 S. Clark Street | | 100.0% | | C | | Y | | 276,203 | | 94.2% | | 91.1% | | 80.9% | |
|---|
| 1901 South Bell Street | | 100.0% | | C | | Y | | 274,912 | | 67.6% | | 67.6% | | - | |
|---|
| 1770 Crystal Drive | | 100.0% | | C | | Y | | 273,787 | | 100.0% | | 100.0% | | 100.0% | |
|---|
| 2100 Crystal Drive | | 100.0% | | C | | Y | | 253,437 | | 100.0% | | 100.0% | | - | |
|---|
| 1800 South Bell Street (3) | | 100.0% | | C | | Y | | 203,273 | | 100.0% | | 100.0% | | 100.0% | |
|---|
| 200 12th Street S. | | 100.0% | | C | | Y | | 202,761 | | 77.5% | | 77.5% | | - | |
|---|
| 2200 Crystal Drive (3) | | 100.0% | | C | | Y | | 161,668 | | 100.0% | | 100.0% | | - | |
|---|
| Crystal Drive Retail (3) | | 100.0% | | C | | Y | | 42,938 | | 100.0% | | - | | 100.0% | |
|---|
| Crystal City Shops at 2100 (3) | | 100.0% | | C | | Y | | 34,452 | | 100.0% | | - | | 100.0% | |
|---|
| Central Place Tower (4) | | 50.0% | | U | | Y | | 551,594 | | 96.4% | | 96.2% | | 100.0% | |
|---|
| | | | | | | | | | | | | | | | |
|---|
| Other | | |
|---|
| 2101 L Street | | 100.0% | | C | | Y | | 375,493 | | 76.1% | | 74.6% | | 92.6% | |
|---|
| 800 North Glebe Road | | 100.0% | | C | | Y | | 303,759 | | 99.3% | | 100.0% | | 92.4% | |
|---|
| One Democracy Plaza (4) (5) | | 100.0% | | C | | Y | | 213,139 | | 85.5% | | 85.6% | | 70.5% | |
|---|
| 4747 Bethesda Avenue (6) | | 20.0% | | U | | Y | | 300,535 | | 98.0% | | 97.9% | | 100.0% | |
|---|
| 1101 17th Street | | 55.0% | | U | | Y | | 209,401 | | 88.6% | | 88.9% | | 82.8% | |
|---|
| | | | | | | | | | | | | | | | |
|---|
| Operating - Total / Weighted Average | | | | | | | | 8,269,736 | | 87.0% | | 85.7% | | 95.9% | |
|---|
| | | | | | | | | | | | | | | | |
|---|
| Totals at JBG SMITH Share | | |
|---|
| National Landing | | | | | | | | 6,591,612 | | 86.2% | | 84.6% | | 96.5% | |
|---|
| Other | | | | | | | | 1,067,669 | | 87.2% | | 86.9% | | 91.4% | |
|---|
| Operating - Total / Weighted Average | | | | | | | | 7,659,281 | | 86.3% | | 84.9% | | 95.8% | |
|---|
| (1) | "C" denotes a consolidated interest and "U" denotes an unconsolidated interest. |
| (2) | "Y" denotes an asset as same store and "N" denotes an asset as non-same store. |
| (3) | The following assets contain space that is held for development or not otherwise available for lease. This out-of-service square footage is excluded from square feet, leased and occupancy metrics in the above table. |
| | | | | |
|---|
| | | | | Not Available |
|---|
| Commercial Asset · In-Service · for Lease |
|---|
| 1550 Crystal Drive | | 555,302 | | 3,270 |
|---|
| 241 18th Street S. | | 355,728 | | 6,612 |
|---|
| 251 18th Street S. | | 309,450 | | 29,996 |
|---|
| 1800 South Bell Street | | 203,273 | | 2,913 |
|---|
| 2200 Crystal Drive | | 161,668 | | 121,940 |
|---|
| Crystal Drive Retail | | 42,938 | | 14,027 |
|---|
| Crystal City Shops at 2100 | | 34,452 | | 37,763 |
|---|
| 2221 S. Clark Street - Office | | — | | 35,182 |
|---|
| (4) | Asset is subject to a ground lease where we are the lessee. In February 2024, one of our unconsolidated real estate ventures sold Central Place Tower for a gross sales price of $325.0 million. |
| (6) | Includes our corporate office lease for approximately 84,400 square feet. |
Development Pipeline
| | | | | | | | | | | | | |
|---|
| | | | | | | | | | | | | Estimated |
|---|
| · · % · · Estimated Potential Development Density (SF) · · Number of |
|---|
| Asset · Ownership · · Total · Multifamily · Office · Retail · · Units |
|---|
| | | | | | | | | | | | | |
|---|
| National Landing · · · · · · · |
|---|
| Potomac Yard Landbay F/G/H | | 50.0% / 100.0% | | 2,614,000 | | 1,147,000 | | 1,369,000 | | 98,000 | | 1,240 |
|---|
| 1415 S. Eads Street | | 100.0% | | 531,400 | | 527,400 | | — | | 4,000 | | 635 |
|---|
| 3330 Exchange Avenue | | 50.0% | | 239,800 | | 216,400 | | — | | 23,400 | | 240 |
|---|
| 3331 Exchange Avenue | | 50.0% | | 180,600 | | 164,300 | | — | | 16,300 | | 170 |
|---|
| RiverHouse Land | | 100.0% | | 1,988,400 | | 1,960,600 | | — | | 27,800 | | 1,665 |
|---|
| 2250 Crystal Drive | | 100.0% | | 696,200 | | 681,300 | | — | | 14,900 | | 825 |
|---|
| 223 23rd Street | | 100.0% | | 492,100 | | 484,100 | | — | | 8,000 | | 610 |
|---|
| 2525 Crystal Drive | | 100.0% | | 373,000 | | 370,000 | | — | | 3,000 | | 370 |
|---|
| 101 12th Street S. | | 100.0% | | 239,600 | | — | | 234,400 | | 5,200 | | — |
|---|
| 1800 South Bell Street Land (1) | | 100.0% | | 311,000 | | — | | 307,000 | | 4,000 | | — |
|---|
| | | | | | | | | | | | | |
|---|
| D.C. | | | | | | |
|---|
| Gallaudet Parcel 2-3 (2) | | 100.0% | | 819,100 | | 758,200 | | — | | 60,900 | | 820 |
|---|
| Capitol Point - North | | 100.0% | | 451,400 | | 434,100 | | — | | 17,300 | | 470 |
|---|
| Gallaudet Parcel 4 (2) | | 100.0% | | 644,200 | | 605,200 | | — | | 39,000 | | 645 |
|---|
| | | | | | | | | | | — | | |
|---|
| Other Development Parcels (3) | | | | 1,248,100 | | 142,200 | | 1,105,900 | | — | | — |
|---|
| | | | | | | | | | | | | |
|---|
| Total | | | | 10,828,900 | | 7,490,800 | | 3,016,300 | | 321,800 | | 7,690 |
|---|
| | | | | | | | | | | | | |
|---|
| Totals at JBG SMITH Share | | | | | | | | | | | | |
|---|
| National Landing | | | | 6,649,000 | | 5,137,300 | | 1,375,900 | | 135,800 | | 5,280 |
|---|
| D.C. | | | | 2,107,000 | | 1,840,200 | | 149,600 | | 117,200 | | 1,935 |
|---|
| | | | | 8,756,000 | | 6,977,500 | | 1,525,500 | | 253,000 | | 7,215 |
|---|
| (1) | Currently encumbered by an operating commercial asset. |
| (2) | Controlled through an option to acquire a leasehold interest. As of December 31, 2023, the weighted average remaining term for the option is 1.4 years. |
| (3) | Comprises four assets in which we have a minority interest. |
Major Tenants
The following table sets forth information for our 10 largest tenants by annualized rent for the year ended December 31, 2023:
| · · · · · · · · · · · · |
|---|
| · · · · At JBG SMITH Share |
|---|
| · · · · · · · · Annualized · · % of Total · |
|---|
| | Number of | Square | % of Total | Rent | Annualized |
|---|
| Tenant · · Leases · · Feet · · Square Feet · · (In thousands) · · Rent |
|---|
| GSA | 37 | 1,810,310 | 26.1% | $72,167 | 22.7% |
|---|
| Amazon | 6 | 926,703 | 13.4% | 41,640 | 13.1% |
|---|
| Gartner, Inc | 1 | 174,424 | 2.5% | 12,878 | 4.1% |
|---|
| Lockheed Martin Corporation | 2 | 207,095 | 3.0% | 10,001 | 3.2% |
|---|
| Accenture LLP | 2 | 116,736 | 1.7% | 5,722 | 1.8% |
|---|
| Public Broadcasting Service | 1 | 120,328 | 1.7% | 5,004 | 1.6% |
|---|
| Booz Allen Hamilton Inc | 3 | 107,415 | 1.5% | 4,859 | 1.5% |
|---|
| Greenberg Traurig LLP | 1 | 64,090 | 0.9% | 4,698 | 1.5% |
|---|
| The International Justice Mission | 1 | 74,833 | 1.1% | 4,508 | 1.4% |
|---|
| Family Health International | 1 | 59,514 | 0.9% | 4,047 | 1.3% |
|---|
| Total | 55 | 3,661,448 | 52.8% | $165,524 | 52.2% |
|---|
Note: Includes all leases as of December 31, 2023 for which a tenant has taken occupancy for office and retail space within our Operating Portfolio.
Lease Expirations
The following table sets forth as of December 31, 2023 the scheduled expirations of tenant leases in our Operating Portfolio for each year from 2024 through 2032 and thereafter:
| · · · · · · · · · · · · · · |
|---|
| · · · · At JBG SMITH Share |
|---|
| · · · · · · · · |
|---|
| · · · · · · · · · · · % of · · · |
|---|
| · · · · · · % of · · Annualized · · Total · · Annualized |
|---|
| · · Number of · · Square · · Total · · Rent (1) · · Annualized · · Rent Per |
|---|
| Year of Lease Expiration · · Leases · · Feet · · Square Feet · · (In thousands) · · Rent · · Square Foot (1) |
|---|
| Month-to-Month | 34 | 350,538 | 5.1% | $12,823 | 4.0% | $36.58 |
| 2024 | 84 | 1,425,853 | 20.6% | 67,318 | 21.2% | 47.21 |
| 2025 | 59 | 470,183 | 6.8% | 21,600 | 6.8% | 45.94 |
| 2026 | 52 | 246,936 | 3.6% | 12,414 | 3.9% | 50.27 |
| 2027 | 34 | 508,033 | 7.3% | 24,879 | 7.8% | 48.97 |
| 2028 | 39 | 429,762 | 6.2% | 20,916 | 6.6% | 48.67 |
| 2029 | 27 | 199,507 | 2.9% | 9,730 | 3.1% | 48.77 |
| 2030 | 22 | 608,111 | 8.8% | 29,839 | 9.4% | 49.07 |
| 2031 | 27 | 552,510 | 8.0% | 21,122 | 6.7% | 38.23 |
| 2032 | 20 | 793,813 | 11.5% | 36,919 | 11.6% | 46.51 |
| Thereafter | 62 | 1,345,827 | 19.2% | 59,766 | 18.9% | 45.74 |
| Total / Weighted Average | 460 | 6,931,073 | 100.0% | $317,326 | 100.0% | $46.04 |
Note: Includes all leases as of December 31, 2023 for which a tenant has taken occupancy for office and retail space within our Operating Portfolio and assuming no exercise of renewal options or early termination rights. The weighted average remaining lease term for the entire portfolio is 5.1 years.
| (1) | Annualized rent and annualized rent per square foot exclude percentage rent and the square footage of tenants that only pay percentage rent. |