Hotel · Westminster, Colorado
Suburban Studios
Suburban Studios is financed with a $6.5M CMBS loan at 7.55% that reaches maturity on September 1, 2029, in 2 years and 10 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $6,450,000
- Original balance (same notes)
- $6,450,000
- Interest rate
- 7.55% fixed
- Originated
- August 30, 2024
- Maturity
- September 1, 2029
- Payments
- Amortizing
- Master servicer
- KeyBank Real Estate Capital
- Originator
- KeyBank
Status
- Payment status
- Not reported
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 12095 N Mariposa St, Westminster, CO 80234
- Metro
- Denver-Aurora-Centennial, CO
- Units, rooms or beds
- 128
- Built
- 2008, renovated 2023
- Value at securitization
- $10.7M (Jul 2024)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | n/a | 2.08x |
| Occupancy | 87% | 89% |
| Net operating income | n/a | $1.0M |
| Debt yield | 15.9% |
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 BBCMS Mortgage Trust 2024-5C29 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 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $6.5M | Not reported | No | 2.08x | 89% |
| August 2026 | $6.5M | Not reported | No | 2.20x | 83% |
| July 2026 | $6.5M | Not reported | No | 2.20x | 83% |
| June 2026 | $6.5M | Not reported | No | 2.45x | 90% |
| May 2026 | $6.5M | Not reported | No | 2.45x | 90% |
| April 2026 | $6.5M | Not reported | No | 2.45x | 91% |
| March 2026 | $6.5M | Not reported | No | 2.46x | 91% |
| February 2026 | $6.5M | Not reported | No | 2.46x | 91% |
| January 2026 | $6.5M | Not reported | No | 2.39x | 89% |
| December 2025 | $6.5M | Not reported | No | 2.39x | 89% |
| November 2025 | $6.5M | Not reported | No | 2.39x | 89% |
| October 2025 | $6.5M | Not reported | No | 2.39x | 89% |
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 |
|---|---|---|---|---|
| BBCMS Mortgage Trust 2024-5C29 | 43 | $6,450,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other Denver-Aurora-Centennial loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 1000 South Broadway Apartments | Denver, CO | Multifamily | $54.5M | 3.598% | Nov 2029 | 1.47x | 95% | Current |
| Lincoln Commons | Lone Tree, CO | Mixed use | $30.0M | 5.124% | Mar 2029 | 1.96x | 100% | Current |
| Flight | Denver, CO | Office | $29.0M | 4.89% | Mar 2029 | 1.67x | 97% | Current |
| Prairie Center | Brighton, CO | Retail | $28.5M | 3.522% | Aug 2029 | 2.87x | 92% | Current |
| Moxy Denver Cherry Creek | Denver, CO | Hotel | $25.0M | 5.06% | Jan 2029 | 2.61x | 74% | Current |
| Residence Inn & Fairfield Inn Broomfield, Co | Broomfield, CO | Hotel | $22.0M | 7.578% | Nov 2029 | 1.58x | 57% | Current |
| Sentral Union Station | Denver, CO | Multifamily | $20.0M | 5.18% | Nov 2029 | n/a | n/a | Current |
| Pecos North Industrial | Westminster, CO | Industrial | $18.0M | 4.62% | Jun 2029 | 2.18x | 100% | Current |
All loans maturing in 2029 · All Denver-Aurora-Centennial 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.