Hotel · Cambria, California
Cambria Beach Lodge
Cambria Beach Lodge is financed with a $3.8M CMBS loan at 3.495% that reaches maturity on November 6, 2029, in 3 years. As of the Oct 2026 servicer report its status is current.
The loan
- Balance in tracked trusts
- $3,750,000
- Original balance (same notes)
- $3,750,000
- Interest rate
- 3.495% fixed
- Originated
- November 5, 2019
- Maturity
- November 6, 2029
- Payments
- Interest only for the full term
- Prepayment lockout ended
- December 5, 2022
- Prepayment premium ends
- July 5, 2029 (yield maintenance)
- Master servicer
- Midland Loan Services
- Originator
- Deutsche Bank AG, acting through its New York Branch
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- Partly defeased
The property
- Address
- 6180 Moonstone Beach Drive, Cambria, CA 93428
- Metro
- San Luis Obispo-Paso Robles, CA
- Units, rooms or beds
- 27
- Built
- 1942, renovated 2016
- Value at securitization
- $8.4M (Aug 2019)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 4.85x | 4.48x |
| Occupancy | 75% | 83% |
| Net operating income (annualized from 6 months) | $645K | $1.2M |
| Debt yield | 32.0% |
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 GS Mortgage Securities Trust 2020-GC45 filing for the reporting period ending October 9, 2026, filed with the SEC October 22, 2026.
- Coverage down 0.25x 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 risen from 75% when the loan was securitized to 83%.
- Net operating income is 86% above the underwritten figure ($1.2M a year against $645K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 4.85x at securitization to 4.48x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| October 2026 | $3.8M | Current | No | 4.48x | 83% |
| September 2026 | $3.8M | Current | No | 4.48x | 83% |
| August 2026 | $3.8M | Current | No | 4.48x | n/a |
| July 2026 | $3.8M | Current | No | n/a | n/a |
| June 2026 | $3.8M | Current | No | n/a | n/a |
| May 2026 | $3.8M | Current | No | n/a | n/a |
| April 2026 | $3.8M | Current | No | 4.04x | 75% |
| March 2026 | $3.8M | Current | No | 4.04x | 75% |
| February 2026 | $3.8M | Current | No | 4.26x | 75% |
| January 2026 | $3.8M | Current | No | 4.26x | 75% |
| December 2025 | $3.8M | Current | No | 4.26x | 75% |
| November 2025 | $3.8M | Current | No | 3.01x | 69% |
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 |
|---|---|---|---|---|
| GS Mortgage Securities Trust 2020-GC45 | 52 | $3,750,000 | Oct 2026 | SEC filing, October 22, 2026 |
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending October 9, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.