Hotel portfolio, 2 properties · Ohio
OSU Hotel Portfolio
This portfolio is financed with a $20.0M CMBS loan at 3.77% that reaches maturity on February 1, 2030, in 3 years and 3 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $19,996,927
- Original balance (same notes)
- $23,000,000
- Interest rate
- 3.77% fixed
- Originated
- January 16, 2020
- Maturity
- February 1, 2030
- Payments
- Amortizing over 30 years
- Prepayment lockout ends
- August 31, 2029
- Master servicer
- Trimont LLC
- Originator
- Bank of America, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Units, rooms or beds
- 190
- Value at securitization
- $35.1M
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 2.62x | 2.97x |
| Occupancy | 80% | 85% |
| Net operating income | $3.4M | $3.8M |
| Debt yield | 19.1% |
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 BANK 2020-BNK26 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 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.
What the filing shows
- Occupancy has risen from 80% when the loan was securitized to 85%.
- Net operating income is 13% above the underwritten figure ($3.8M a year against $3.4M).
- Debt service coverage moved from 2.62x at securitization to 2.97x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $20.0M | Current | No | 2.97x | 85% |
| August 2026 | $20.0M | Current | No | 2.97x | 85% |
| July 2026 | $20.1M | Current | No | 2.57x | 83% |
| June 2026 | $20.1M | Current | No | 2.57x | 83% |
| May 2026 | $20.2M | Current | No | 2.57x | 83% |
| April 2026 | $20.2M | Current | No | 2.63x | 82% |
| March 2026 | $20.2M | Current | No | 2.63x | 82% |
| February 2026 | $20.3M | Current | No | 2.63x | 82% |
| January 2026 | $20.3M | Current | No | 2.63x | 82% |
| December 2025 | $20.4M | Current | No | 2.63x | 82% |
| November 2025 | $20.4M | Current | No | 2.63x | 82% |
| October 2025 | $20.5M | Current | No | 2.98x | 82% |
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 |
|---|---|---|---|---|
| BANK 2020-BNK26 | 17 | $19,996,927 | Sep 2026 | SEC filing, October 1, 2026 |
Other Ohio loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 8044 Montgomery | Cincinnati, OH | Office | $60.0M | 6.88% | Apr 2030 | 1.71x | 91% | Current |
| 15535 South State Avenue | Middlefield, OH | Industrial | $46.5M | 3.322% | Nov 2030 | n/a | n/a | Current |
| Willoughby Commons | Willoughby, OH | Retail | $35.2M | 4.038% | Jan 2030 | n/a | n/a | Current |
| Pnc Center | Cincinnati, OH | Office | $32.7M | 3.49% | Mar 2030 | 4.01x | 93% | Current |
| Marriott Cincinnati North | West Chester, OH | Hotel | $25.7M | 6.803% | Mar 2030 | 1.73x | 51% | Current |
| Rockside Flex Portfolio | Valley View, OH | Mixed use | $25.0M | 7.60% | May 2030 | 1.52x | 80% | Current |
| ABB Office | Highland Hills, OH | Office | $22.3M | 3.421% | Jan 2030 | 2.78x | 100% | Current |
| Beavercreek Portfolio - College Park II | Beavercreek, OH | Office | $21.8M | 7.74% | Jun 2030 | n/a | n/a | Current |
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.