SWDSOTCReal Estate Investment TrustsUS GAAP · USD

Starwood Real Estate Income Trust, Inc.

Starwood Real Estate Income Trust, Inc. is a U.S.-based real estate investment trust that owns and operates a diversified portfolio of commercial real estate and real estate debt investments. Its portfolio includes multifamily, industrial, office, self-storage, hospitality and other property types, with assets located across the United States and a smaller international allocation.

Revenue1,581m USD
−6.3 %y/y
Operating profit (EBIT)965m USD
−8.5 %y/y
EBIT margin61.1%
−1.4 ppy/y
Net income-692m USD
−1.0 %y/y

Fiscal year 2025 · change from previous year

Development 2020–2025

05001,0001,5002,000m USD2020: 298 m USD2020: EBIT 191 m USD20202021: 643 m USD2021: EBIT 439 m USD20212022: 1,579 m USD2022: EBIT 1,041 m USD20222023: 1,754 m USD2023: EBIT 1,117 m USD20232024: 1,688 m USD2024: EBIT 1,055 m USD20242025: 1,581 m USD2025: EBIT 965 m USD20251,581965
RevenueOperating profit (EBIT)

Business

Share of revenue
Core real estate equity75 %

Direct ownership of multifamily, industrial, office, self-storage and hospitality properties.

Real estate debt investments15 %

Investments in floating-rate and secured loans backed by real estate assets.

Hospitality operations2 %

Room and related revenue from hospitality properties held in the portfolio.

DST program8 %

Delaware Statutory Trust interests offered to investors seeking 1031 exchange solutions.

Products

Reported · share of revenue
98.0%FY2025100 %
  • Rental98.0 %
  • Real Estate Other2.0 %

Source: 10-K FY2025, revenue the company reports per product line (SEC XBRL). Shares are of the lines shown and add up to 100 %.

Customers

The trust serves investors seeking private real estate exposure, regular cash distributions, and diversification away from public markets. It also targets tax-deferred exchange investors using DST interests as replacement property for Section 1031 transactions. Underlying property cash flows come from tenants and operators across residential, industrial, office, storage and hospitality end markets.

Private real estate investors

Invest in the trust for income, diversification and exposure to commercial real estate.

1031 exchange investors

Buy DST interests to complete tax-deferred like-kind exchange transactions.

Commercial and residential tenants

Lease space in multifamily, industrial, office and self-storage properties.

Hospitality customers

Use hotel properties that generate room and related operating revenue.

Real estate borrowers

Access secured financing through the trust's real estate debt investments.

Strategy

The trust aims to generate current income, preserve capital and grow NAV through proactive asset management and selective portfolio allocation. It also uses its DST program to broaden capital raising and serve investors seeking 1031 exchange solutions, while recycling capital through dispositions, debt management and share repurchases. Portfolio emphasis is on asset classes and markets with durable fundamentals, including affordable housing, market-rate apartments, industrial assets and floating-rate real estate loans.

Maintain income-focused portfolio constructionShort term

Regular distributions are central to the trust's investor proposition.

Expand DST capital raisingMedium term

DST interests broaden access to 1031 exchange investors and diversify funding sources.

Optimize portfolio mix and liquidityMedium term

Selective asset sales and debt actions support capital allocation and investor liquidity.

Geography

The portfolio is primarily concentrated in U.S. Sunbelt markets, which the company describes as a major source of long-term demand. It also maintains a smaller international allocation for diversification and exposure to markets with high barriers to new supply. Geography matters because local job growth, population trends, rent growth and supply conditions drive property performance.

Risks

The business is exposed to commercial real estate cycles, tenant demand shifts and property-level valuation changes across multiple asset classes. It also faces financing and liquidity risk because leverage, refinancing needs and share repurchase requests can affect capital deployment and asset sales. Hospitality, office and geographically concentrated assets add sensitivity to local economic conditions, supply growth and interest-rate movements.

Sorted by severity
LowMediumHighLowMediumHighImpact →Likelihood →Commercial real estate market cyclicality1Liquidity risk from share repurchase requests2Interest-rate and refinancing risk3
Impact is the risk’s severity and likelihood how probable it is over the next few years, both assessed from the company’s reports. Numbers match the list.
  1. Commercial real estate market cyclicalityImpact: HighLikelihood: High

    Property values, occupancy and rents depend on local economic conditions and supply-demand balance.

    ExposureMultifamilyIndustrialOfficeSelf-storageHospitality assets
  2. Liquidity risk from share repurchase requestsImpact: HighLikelihood: Low

    The trust must generate cash to meet investor redemptions while preserving portfolio value.

    Exposure: Repurchase plan and asset sales

  3. Interest-rate and refinancing riskImpact: HighLikelihood: Low

    Debt costs and refinancing terms affect cash flow and asset-level returns.

    ExposureMortgage notesSecured credit facilitiesUnsecured line of credit
  4. Office and hospitality weaknessImpact: Medium

    These property types are more sensitive to economic downturns and demand volatility.

    Exposure: Office and hospitality holdings

  5. Geographic concentration in Sunbelt marketsImpact: Medium

    A large share of assets in one macro region increases exposure to regional shocks.

    Exposure: Sunbelt U.S. portfolio

Ask Clarifo about Starwood Real Estate Income Trust, Inc.

Accounting

Judgemental items
Straight-line rent recognition

Lease revenue is recognized over time, so reported revenue may differ from cash rent collected.

Impact: Affects rental revenue timing and comparability across periods

Real estate impairment

Property values are estimated and may be written down when expected cash flows weaken.

Impact: Can materially affect net income and asset carrying values

Fair value of real estate debt investments

Debt investments require judgment on credit quality, discount rates and expected recoveries.

Impact: Affects investment income and balance sheet valuation

Disposition accounting

Asset sales can generate gains or losses depending on sale price versus carrying value.

Impact: Creates volatility in other income and net results

Publicly listed companies with a comparable business focus.

Last updated: 24/09/2026

Starwood Real Estate Income Trust, Inc. (OTC) – Real Estate Investment Trusts | Financial Analysis – Clarifo