Hotel · Schaumburg, Illinois
Embassy Suites - Schaumburg, IL
Embassy Suites - Schaumburg, IL is financed with a $15.4M CMBS loan at 8.95% that reaches maturity on December 6, 2028, in 2 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
- $15,375,000
- Original balance (same notes)
- $15,375,000
- Interest rate
- 8.95% fixed
- Originated
- November 16, 2023
- Maturity
- December 6, 2028
- Payments
- Interest only for the full term
- Prepayment lockout ends
- September 5, 2028
- Master servicer
- Midland Loan Services
- Originator
- Barclays Capital Real Estate Inc.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 1939 N. Meacham Road, Schaumburg, IL 60173
- Metro
- Chicago-Naperville-Elgin, IL-IN
- Units, rooms or beds
- 209
- Built
- 1984, renovated 2018
- Value at securitization
- $27.4M (Aug 2023)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 1.77x | 1.34x |
| Occupancy | 55% | 55% |
| Net operating income (annualized from 3 months) | $2.5M | $1.9M |
| Debt yield | 12.4% |
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 Benchmark 2024-V5 Mortgage Trust filing for the reporting period ending September 8, 2026, filed with the SEC September 25, 2026.
- Coverage down 0.25x or more from securitization
- NOI down 20% 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
- Net operating income is 23% below the underwritten figure ($1.9M a year against $2.5M; the latest statement covers 3 months, annualized).
- Debt service coverage moved from 1.77x at securitization to 1.34x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $15.4M | Current | No | 1.34x | 55% |
| August 2026 | $15.4M | Current | No | 1.34x | 55% |
| July 2026 | $15.4M | Current | No | n/a | n/a |
| June 2026 | $15.4M | Current | No | n/a | n/a |
| May 2026 | $15.4M | Payment not received but still in grace period or not yet due | No | n/a | n/a |
| April 2026 | $15.4M | Current | No | 1.13x | 55% |
| March 2026 | $15.4M | Current | No | 1.13x | 55% |
| February 2026 | $15.4M | Current | No | 1.13x | 55% |
| January 2026 | $15.4M | Current | No | 1.13x | 55% |
| December 2025 | $15.4M | Current | No | n/a | n/a |
| November 2025 | $15.4M | Current | No | n/a | n/a |
| October 2025 | $15.4M | 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 |
|---|---|---|---|---|
| Benchmark 2024-V5 Mortgage Trust | 20 | $15,375,000 | Sep 2026 | SEC filing, September 25, 2026 |
Other Chicago-Naperville-Elgin loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 333 S Wabash | Chicago, IL | Office | $99.7M | 3.53% | Sep 2028 | 1.70x | 81% | Current |
| Westbrook Corporate Center | Westchester, IL | Office | $86.4M | 4.86% | Jun 2028 | 1.30x | 68% | With the special servicer and 90+ days delinquent |
| Continental Towers | Rolling Meadows, IL | Office | $84.5M | 4.75% | Sep 2028 | 0.31x | 53% | With the special servicer and 90+ days delinquent |
| Executive Towers West | Downers Grove, IL | Office | $54.2M | 4.85% | Aug 2028 | 1.23x | 63% | Current |
| The Buckingham | Chicago, IL | Multifamily | $42.3M | 5.522% | Aug 2028 | 1.18x | n/a | With the special servicer and 90+ days delinquent |
| Oak Creek Center | Lombard, IL | Office | $34.6M | 4.80% | Mar 2028 | n/a | n/a | Current |
| One Parkway North Fee | Deerfield, IL | Other | $24.5M | 4.282% | Jan 2028 | 1.91x | 81% | With the special servicer and 90+ days delinquent |
| Willows Hotel Chicago | Chicago, IL | Hotel | $20.7M | 5.155% | Jan 2028 | n/a | n/a | Current |
All loans maturing in 2028 · All Chicago-Naperville-Elgin loans
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending September 8, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.