Hotel · Las Vegas, Nevada
CityCenter (Aria & Vdara)
Public CMBS trusts hold $552.0M of the loan on CityCenter (Aria & Vdara) at 6.079% that reaches maturity on December 9, 2030, in 4 years and 1 month. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $552,000,000
- Original balance (same notes)
- $552,000,000
- Interest rate
- 6.079% fixed
- Originated
- December 9, 2025
- Maturity
- December 9, 2030
- Payments
- Interest only for the full term
- Prepayment premium ends
- June 8, 2030 (yield maintenance)
- Master servicer
- Trimont LLC
- Originator
- Goldman Sachs Bank USA, German American Capital Corporation
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 3730 South Las Vegas Boulevard 2600 West Harmon Avenue, Las Vegas, NV 89158
- Metro
- Las Vegas-Henderson-North Las Vegas, NV
- Units, rooms or beds
- 5,349
- Built
- 2009
- Value at securitization
- $7.0B (Nov 2025)
Performance
| At securitization | Latest | |
|---|---|---|
| DSCR (NOI) | 4.64x | n/a |
| Occupancy | 94% | n/a |
| Net operating income | $632.4M | n/a |
Watch flags
Computed from the Benchmark 2026-V21 Mortgage Trust filing for the reporting period ending September 11, 2026, filed with the SEC September 28, 2026.
None this month. No flag in the cmbs.news screen applies to this loan.
cmbs.news's own rule-based labels on the filed fields (definitions), not a credit rating, a prediction or a view of the borrower.
The last 10 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $552.0M | Current | No | n/a | n/a |
| August 2026 | $552.0M | Late payment but less than 30 days delinquent | No | n/a | n/a |
| July 2026 | $552.0M | Late payment but less than 30 days delinquent | No | n/a | n/a |
| June 2026 | $552.0M | Current | No | n/a | n/a |
| May 2026 | $552.0M | Late payment but less than 30 days delinquent | No | n/a | n/a |
| April 2026 | $552.0M | Current | No | 4.66x | n/a |
| March 2026 | $388.0M | Current | No | 4.66x | 94% |
| February 2026 | $286.0M | Current | No | 4.66x | 94% |
| January 2026 | $40.0M | Current | No | n/a | n/a |
| December 2025 | $40.0M | 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
The loan is split into 14 notes held by different trusts. Each trust reports its own piece.
Other Las Vegas-Henderson-North Las Vegas loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| MGM Grand, Las Vegas (2030 maturity), loan 4 in BENCHMARK 2020-B19 MORTGAGE TRUST | Las Vegas, NV | Hotel | $847.8M | 3.558% | Mar 2030 | n/a | n/a | Current |
| 1700 Pavilion | Las Vegas, NV | Office | $75.0M | 7.073% | Jun 2030 | n/a | n/a | Current |
| Tropical Distribution Center | Las Vegas, NV | Industrial | $75.0M | 3.593% | Jul 2030 | 1.99x | 100% | Current |
| MGM Grand, Las Vegas (2030 maturity), loan 4 in CSAIL 2021-C20 Commercial Mortgage Trust | Las Vegas, NV | Hotel | $39.1M | 3.558% | Mar 2030 | n/a | n/a | Current |
| Silver City Plaza | Las Vegas, NV | Retail | $38.5M | 4.155% | Jan 2030 | 1.99x | 100% | Current |
| Lake Mead Crossing | Henderson, NV | Retail | $28.0M | 6.71% | Dec 2030 | 1.36x | 98% | Current |
| Walgreens - Las Vegas Strip | Las Vegas, NV | Retail | $27.7M | 4.18% | Jan 2030 | 1.80x | 100% | Current |
| 3300 West Sahara | Las Vegas, NV | Office | $23.2M | 3.60% | Apr 2030 | 1.17x | 34% | Current |
All loans maturing in 2030 · All Las Vegas-Henderson-North Las Vegas 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.