Hotel · Mason, Ohio
Marriott Cincinnati Northeast
9664 South Mason Montgomery Road, Mason, OH · Google Maps
Marriott Cincinnati Northeast is financed with a $17.9M CMBS loan at 6.877% that reaches maturity on June 6, 2031, in 4 years and 7 months. As of the Nov 2026 servicer report its status is current.
The loan
- Balance in tracked trusts
- $17,933,944
- Original balance (same notes)
- $18,000,000
- Interest rate
- 6.877% fixed
- Originated
- May 27, 2026
- Maturity
- June 6, 2031
- Payments
- Amortizing over 30 years
- Prepayment lockout ends
- December 5, 2030
- Master servicer
- Trimont LLC
- Originator
- Goldman Sachs Bank USA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 9664 South Mason Montgomery Road, Mason, OH 45040
- Metro
- Cincinnati, OH-KY-IN
- Units, rooms or beds
- 306
- Built
- 1995, renovated 2017
- Value at securitization
- $30.0M (Apr 2026)
Performance
| Measure | At securitization | Latest |
|---|---|---|
| DSCR (NOI) | 2.22x | n/a |
| Occupancy | 44% | n/a |
| Net operating income | $3.2M | n/a |
Comparable loans: hotel properties in Cincinnati, OH-KY-IN, with NOI, occupancy and value.
Watch flags
Computed from the Benchmark 2026-V24 Mortgage Trust filing for the reporting period ending November 12, 2026, filed with the SEC October 26, 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.
Who is behind this loan
- Non-recourse carveout guarantor
- Shown with Pro
- Sponsor
- Shown with Pro
Source: SEC Form 424B2 prospectus, Annex A-1, filed Nov 2026.
Operating statement
| Annual | At securitization | Latest | Per unit |
|---|---|---|---|
| Revenue | $11.0M | n/a | |
| Operating expenses | $7.8M | n/a | |
| Net operating income | $3.2M | n/a | |
| Net cash flow | $2.7M | n/a | |
| Expense ratio | 71.2% | n/a |
From the servicer's Schedule AL report; 306 units; renovated 2017.
Refinance and early payoff, at today's rates
This estimate uses today's Treasury curve and needs JavaScript.
Rough estimates, not quotes. New loan: the filed NOI divided by the coverage you set, at the Treasury yield for the term plus your spread. Early payoff: the present value of the remaining scheduled payments to the open date at today's Treasury yields, less the balance, which is roughly what defeasance or yield maintenance costs. Loan documents, fees and the securities bought change the real number. Treasury yields: U.S. Treasury daily par curve.
Where the loan sits
One trust holds this loan in the data.
| Trust | Asset no. in that trust | Balance | Report period | Source |
|---|---|---|---|---|
| Benchmark 2026-V24 Mortgage Trust | 15 | $17,933,944 | Nov 2026 | SEC filing, October 26, 2026 |
Other Cincinnati loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 175 Progress Place | Springdale, OH | Office | $42.1M | 3.82% | Apr 2031 | 2.63x | 92% | Current |
| The Links | Cincinnati, OH | Multifamily | $21.4M | 6.43% | Jan 2031 | n/a | n/a | Current |
| City Line Milford Self Storage | Milford, OH | Self storage | $12.0M | 6.371% | Jul 2031 | 1.56x | 90% | Current |
| Shoppes at Mason | Mason, OH | Retail | $7.8M | 3.858% | Nov 2031 | 2.84x | 100% | Current |
| Anderson Property and 2 other properties | Monroe, OH | Industrial | $7.6M | 3.58% | Nov 2031 | n/a | n/a | Current |
| The Arthur | Covington, KY | Multifamily | $5.4M | 6.55% | Jul 2031 | n/a | n/a | Current |
| Kings Automall Shopping Center | Cincinnati, OH | Retail | $5.1M | 4.04% | Aug 2031 | 2.80x | 98% | Current |
| Broadway Square Phase 1 | Cincinnati, OH | Mixed use | $4.9M | 3.75% | Jul 2031 | 1.68x | 98% | Current |
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending November 12, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.