Hotel · Huntington Beach, California
Hilton Waterfront Beach Resort
Public CMBS trusts hold $127.0M of the loan on Hilton Waterfront Beach Resort at 6.107% that reaches maturity on March 1, 2031, in 4 years and 4 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $127,000,000
- Original balance (same notes)
- $127,000,000
- Interest rate
- 6.107% fixed
- Originated
- February 27, 2026
- Maturity
- March 1, 2031
- Payments
- Interest only for the full term
- Prepayment lockout ends
- August 31, 2030
- Master servicer
- Midland Loan Services
- Originator
- Bank of America, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 21100 Pacific Coast Highway, Huntington Beach, CA 92648
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Units, rooms or beds
- 437
- Built
- 1990, renovated 2020
- Value at securitization
- $219.0M (Jan 2026)
Performance
| At securitization | Latest | |
|---|---|---|
| DSCR (NOI) | 2.18x | n/a |
| Occupancy | 71% | n/a |
| Net operating income | $17.2M | n/a |
Watch flags
Computed from the BANK5 2026-5YR22 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 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 6 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $127.0M | Current | No | n/a | n/a |
| August 2026 | $127.0M | Current | No | n/a | n/a |
| July 2026 | $127.0M | Current | No | n/a | n/a |
| June 2026 | $127.0M | Current | No | 2.08x | n/a |
| May 2026 | $80.0M | Current | No | n/a | n/a |
| April 2026 | $80.0M | Current | No | 2.08x | 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 2 notes held by different trusts. Each trust reports its own piece.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BANK5 2026-5YR21 | 1 | $80,000,000 | Sep 2026 | SEC filing, September 28, 2026 |
| BANK5 2026-5YR22 | 7 | $47,000,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other Los Angeles-Long Beach-Anaheim loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 1888 Century Park East | Los Angeles, CA | Office | $200.0M | 2.641% | Dec 2031 | 3.24x | 70% | Current |
| Glendale Fashion Center | Glendale, CA | Retail | $100.0M | 6.518% | Jul 2031 | n/a | n/a | Current |
| Freeway Business Park | Long Beach, CA | Office | $95.0M | 6.024% | Mar 2031 | n/a | n/a | Current |
| La Habra Marketplace | La Habra, CA | Retail | $95.0M | 3.70% | Dec 2031 | 2.67x | 99% | Current |
| Plaza La Cienega | Los Angeles, CA | Mixed use | $90.0M | 3.49% | Oct 2031 | n/a | n/a | Current |
| Chateau Marmont | Los Angeles, CA | Hotel | $65.0M | 6.51% | Apr 2031 | n/a | n/a | Current |
| Del Rey Campus | Los Angeles, CA | Office | $65.0M | 6.95% | Mar 2031 | n/a | n/a | Current |
| Westwood Multifamily Portfolio | Los Angeles, CA | Multifamily | $65.0M | 6.332% | May 2031 | n/a | n/a | Current |
All loans maturing in 2031 · All Los Angeles-Long Beach-Anaheim 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.