Hotel · Brooklyn, New York
Box House Hotel
Box House Hotel is financed with a $40.6M CMBS loan at 7.936% that reaches maturity on April 1, 2030, in 3 years and 5 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $40,576,067
- Original balance (same notes)
- $41,000,000
- Interest rate
- 7.936% fixed
- Originated
- March 13, 2025
- Maturity
- April 1, 2030
- Payments
- Amortizing over 30 years
- Prepayment lockout ends
- September 30, 2029
- Master servicer
- Trimont LLC
- Originator
- MSBNA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 59-77 Box Street, Brooklyn, NY 11222
- Metro
- New York-Newark-Jersey City, NY-NJ
- Units, rooms or beds
- 128
- Built
- 2011, renovated 2014
- Value at securitization
- $74.0M (Oct 2024)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 1.51x | 1.46x |
| Occupancy | 66% | 55% |
| Net operating income | $5.4M | $5.2M |
| Debt yield | 12.9% |
Debt yield here is the latest NOI divided by the balance held in the trusts below. If part of the loan sits outside them, the true figure is lower.
Watch flags
Computed from the BANK5 2025-5YR14 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
- Occupancy down 10 points or more from securitization
cmbs.news's own rule-based labels on the filed fields (definitions), not a credit rating, a prediction or a view of the borrower.
What the filing shows
- Occupancy has fallen from 66% when the loan was securitized to 55%.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $40.6M | Current | No | 1.46x | 55% |
| August 2026 | $40.6M | Current | No | 1.46x | 55% |
| July 2026 | $40.6M | Current | No | 1.46x | 55% |
| June 2026 | $40.6M | Current | No | 1.45x | 56% |
| May 2026 | $40.7M | Current | No | 1.51x | 58% |
| April 2026 | $40.7M | Current | No | 1.51x | 58% |
| March 2026 | $40.7M | Current | No | 1.51x | 58% |
| February 2026 | $40.8M | Current | No | 1.51x | 58% |
| January 2026 | $40.8M | Current | No | 1.51x | 58% |
| December 2025 | $40.8M | Current | No | n/a | n/a |
| November 2025 | $40.8M | Current | No | n/a | n/a |
| October 2025 | $40.9M | Current | No | n/a | n/a |
From each trust's ABS-EE filing for that month. Coverage and occupancy change only when the servicer reports new statements. If one trust holding a piece of the loan skipped a month, that month's balance reads low.
Where the loan sits
One trust holds this loan in the data.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BANK5 2025-5YR14 | 9 | $40,576,067 | Sep 2026 | SEC filing, September 29, 2026 |
Other New York-Newark-Jersey City loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 711 Fifth Avenue | New York, NY | Mixed use | $545.0M | 3.16% | Mar 2030 | 2.71x | 66% | Current |
| Kings Plaza | Brooklyn, NY | Retail | $487.0M | 3.359% | Jan 2030 | 2.38x | 91% | Current |
| Grace Building | New York, NY | Office | $450.0M | 2.692% | Dec 2030 | n/a | n/a | Current |
| 545 Washington Boulevard | Jersey City, NJ | Office | $251.6M | 3.405% | Feb 2030 | 2.00x | 91% | Current |
| 605 Third Avenue | New York, NY | Office | $231.0M | 1.938% | Dec 2030 | 4.66x | 83% | Current |
| The Spiral | New York, NY | Office | $200.0M | 5.50% | Jan 2030 | n/a | n/a | Current |
| 250 West 57th Street | New York, NY | Office | $180.0M | 2.829% | Dec 2030 | 4.41x | 85% | Current |
| Mall at Bay Plaza | The Bronx, NY | Retail | $170.0M | 6.715% | Nov 2030 | n/a | n/a | Current |
All loans maturing in 2030 · All New York-Newark-Jersey City loans
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending September 11, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.