Hotel · Linthicum Heights, Maryland
Red Roof Inn Bwi Airport
Red Roof Inn Bwi Airport is financed with a $4.3M CMBS loan at 5.45% that reaches maturity on April 1, 2027, in 5 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $4,278,375
- Original balance (same notes)
- $5,500,000
- Interest rate
- 5.45% fixed
- Originated
- March 22, 2017
- Maturity
- April 1, 2027
- Payments
- Amortizing over 25 years
- Prepayment lockout ends
- December 31, 2026
- Master servicer
- Trimont LLC
- Originator
- MSBNA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Modified
- Yes, most recently August 1, 2020
- Defeasance
- None reported
The property
- Address
- 827 Elkridge Landing Road, Linthicum Heights, MD 21090
- Metro
- Baltimore-Columbia-Towson, MD
- Units, rooms or beds
- 132
- Built
- 1986, renovated 2013
- Value at securitization
- $9.9M (Nov 2016)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 2.36x | 0.60x |
| Occupancy | 79% | 59% |
| Net operating income | $952K | $241K |
| Debt yield | 5.6% |
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 2017-BNK4 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
- Coverage below 1.00x
- Coverage down 0.25x or more from securitization
- Occupancy down 10 points or more from securitization
- NOI down 20% or more from securitization
- Matures within 12 months
- Modified
On the cmbs.news watch list in all 12 monthly reports we hold (October 2025 to September 2026).
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 fallen from 79% when the loan was securitized to 59%.
- Net operating income is 75% below the underwritten figure ($241K a year against $952K).
- Debt service coverage moved from 2.36x at securitization to 0.60x on the latest statements.
- At 0.60x, the property's reported NOI does not cover its debt service.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $4.3M | Current | No | 0.60x | 59% |
| August 2026 | $4.3M | Current | No | 0.60x | 59% |
| July 2026 | $4.3M | Current | No | 0.60x | 59% |
| June 2026 | $4.3M | Current | No | 0.64x | 59% |
| May 2026 | $4.3M | Current | No | 0.64x | 59% |
| April 2026 | $4.3M | Current | No | 0.64x | 59% |
| March 2026 | $4.4M | Current | No | 0.64x | 59% |
| February 2026 | $4.4M | Current | No | 0.64x | 59% |
| January 2026 | $4.4M | Current | No | 0.63x | 60% |
| December 2025 | $4.4M | Current | No | 0.72x | 62% |
| November 2025 | $4.4M | Current | No | 0.72x | 62% |
| October 2025 | $4.4M | Current | No | 0.72x | 62% |
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 2017-BNK4 | 39 | $4,278,375 | Sep 2026 | SEC filing, September 29, 2026 |
Other Baltimore-Columbia-Towson loans due in 2027
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Bwi Airport Marriott | Linthicum Heights, MD | Hotel | $42.5M | 4.82% | Dec 2027 | 1.40x | 67% | With the special servicer and 90+ days delinquent |
| Mt. Washington Mill | Baltimore, MD | Mixed use | $12.4M | 4.41% | Oct 2027 | n/a | n/a | Current |
| 1361 Brass Mill Road | Belcamp, MD | Industrial | $11.6M | 4.21% | Oct 2027 | n/a | n/a | Current |
| Lotte Plaza | Ellicott City, MD | Retail | $8.1M | 4.05% | Jun 2027 | 3.98x | 92% | Current |
| Bywater Mutual Homes, Inc. | Annapolis, MD | Other | $7.1M | 4.96% | Apr 2027 | n/a | n/a | Current |
All loans maturing in 2027 · All Baltimore-Columbia-Towson 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.