← Bank 2018-BNK14 · Loan annex · CMBS market
- Deal
- Bank 2018-BNK14
- Current balance
- $45.6M (September 2026)
- Share of deal
- 3.8%
- Status
- Real estate owned (REO)
- DSCR (latest)
- 1.11
- Occupancy (latest)
- 70%
- Scheduled maturity
- 2023-09-11
Property and terms
| Property | DOUBLETREE GRAND NANILOA HOTEL |
| Address | 93 BANYAN DRIVE; Hilo, HI 96720 |
| Property type | Lodging |
| Units, beds or keys | 388 |
| Net rentable square feet | not yet reported |
| Year built | 1966 |
| Year last renovated | 2017 |
| Original balance | $50.0M |
| Current balance | $45.6M (September 2026) |
| Share of deal balance | 3.8% |
| Interest rate at origination | 5.72% |
| Current interest rate | 5.72% |
| Origination date | 08-31-2018 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2023-09-11 |
| Prepayment lockout end | 03-10-2023 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Real estate owned (REO) |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $100.1M | 07-17-2018 | MAI |
| Most recent reported | $61.0M | 2026-03-13 | MAI |
Change from securitization to the most recent reported valuation: -39.1%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 2018 | $50.0M | Current | 5.72% | 2.17 | 2.17 | 87% | $0 | 07-31-2018 | $26.7M | $19.2M | $7.6M | $7.6M |
| October 2018 | $49.9M | Current | 5.72% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2018 | $49.9M | Current | 5.72% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2018 | $49.8M | Current | 5.72% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2019 | $49.8M | Current | 5.72% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2019 | $49.8M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| March 2019 | $49.7M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| April 2019 | $49.6M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| May 2019 | $49.6M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| June 2019 | $49.5M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| July 2019 | $49.5M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| August 2019 | $49.4M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| September 2019 | $49.4M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| October 2019 | $49.3M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| November 2019 | $49.3M | Current | 5.72% | 1.52 | 1.78 | 78% | $0 | 12-31-2018 | $22.5M | $16.3M | $6.2M | $5.3M |
| December 2019 | $49.2M | Current | 5.72% | 1.38 | 1.63 | 78% | $0 | 12-31-2018 | $22.5M | $16.8M | $5.7M | $4.8M |
| January 2020 | $49.2M | Current | 5.72% | 0.28 | 0.53 | 78% | $0 | 09-30-2019 | $22.0M | $20.2M | $1.9M | $982,517 |
| February 2020 | $49.1M | Current | 5.72% | 0.61 | 0.88 | 71% | $0 | 12-31-2019 | $23.0M | $19.9M | $3.1M | $2.1M |
| March 2020 | $49.1M | Current | 5.72% | 0.61 | 0.88 | 71% | $0 | 12-31-2019 | $23.0M | $19.9M | $3.1M | $2.1M |
| April 2020 | $49.1M | Matured balloon, non-performing | 5.72% | 0.61 | 0.88 | 71% | $290,623 | 12-31-2019 | $23.0M | $19.9M | $3.1M | $2.1M |
| May 2020 | $49.1M | 30-59 days delinquent | 5.72% | 0.61 | 0.88 | 71% | $581,253 | 12-31-2019 | $23.0M | $19.9M | $3.1M | $2.1M |
| June 2020 | $49.1M | 60-89 days delinquent | 5.72% | 0.54 | 0.80 | 72% | $871,876 | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| July 2020 | $49.1M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $1.2M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| August 2020 | $49.0M | 60-89 days delinquent | 5.72% | 0.54 | 0.80 | 72% | $871,878 | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| September 2020 | $48.9M | 60-89 days delinquent | 5.72% | 0.54 | 0.80 | 72% | $871,878 | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| October 2020 | $48.9M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $1.2M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| November 2020 | $48.9M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $1.5M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| December 2020 | $48.9M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $1.7M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| January 2021 | $48.9M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $2.0M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| February 2021 | $48.9M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $2.3M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| March 2021 | $48.9M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $2.5M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| April 2021 | $48.9M | 90+ days delinquent | 5.72% | 0.54 | 0.80 | 72% | $2.8M | 03-31-2020 | $23.1M | $20.3M | $2.8M | $1.9M |
| May 2021 | $48.9M | 90+ days delinquent | 5.72% | -0.29 | 0.01 | 42% | $3.1M | 12-31-2020 | $11.0M | $11.0M | $31,318 | $-1.0M |
| June 2021 | $48.9M | 90+ days delinquent | 5.72% | -0.29 | 0.01 | 42% | $3.4M | 12-31-2020 | $11.0M | $11.0M | $31,318 | $-1.0M |
| July 2021 | $48.9M | 90+ days delinquent | 5.72% | -0.29 | 0.01 | 42% | $3.7M | 12-31-2020 | $11.0M | $11.0M | $31,318 | $-1.0M |
| August 2021 | $48.9M | 90+ days delinquent | 5.72% | -0.29 | 0.01 | 42% | $4.0M | 12-31-2020 | $11.0M | $11.0M | $31,318 | $-1.0M |
| September 2021 | $48.9M | 90+ days delinquent | 5.72% | -0.29 | 0.01 | 42% | $4.3M | 12-31-2020 | $11.0M | $11.0M | $31,318 | $-1.0M |
| October 2021 | $48.9M | 90+ days delinquent | 5.72% | -0.29 | 0.01 | 42% | $4.5M | 12-31-2020 | $11.0M | $11.0M | $31,318 | $-1.0M |
| November 2021 | $48.9M | 90+ days delinquent | 5.72% | 0.49 | 0.79 | 46% | $4.8M | 06-30-2021 | $6.5M | $5.1M | $1.4M | $858,864 |
| December 2021 | $48.9M | 90+ days delinquent | 5.72% | 0.49 | 0.79 | 46% | $5.1M | 06-30-2021 | $6.5M | $5.1M | $1.4M | $858,864 |
| January 2022 | $48.9M | 90+ days delinquent | 5.72% | 0.49 | 0.79 | 46% | $5.4M | 06-30-2021 | $6.5M | $5.1M | $1.4M | $858,864 |
| February 2022 | $48.9M | 90+ days delinquent | 5.72% | 0.63 | 0.93 | 58% | $5.7M | 09-30-2021 | $11.8M | $9.4M | $2.4M | $1.7M |
| March 2022 | $33.3M | Current | 4.72% | 1.54 | 1.66 | 100% | $0 | 08-31-2020 | $6.7M | $1.5M | $5.2M | $4.8M |
| April 2022 | $48.9M | 90+ days delinquent | 5.72% | 0.63 | 0.93 | 58% | $6.2M | 09-30-2021 | $11.8M | $9.4M | $2.4M | $1.7M |
| May 2022 | $48.9M | 90+ days delinquent | 5.72% | 1.03 | 1.33 | 62% | $6.5M | 12-31-2021 | $15.3M | $10.7M | $4.6M | $3.6M |
| June 2022 | $48.9M | 90+ days delinquent | 5.72% | 1.03 | 1.33 | 62% | $6.8M | 12-31-2021 | $15.3M | $10.7M | $4.6M | $3.6M |
| July 2022 | $48.9M | 90+ days delinquent | 5.72% | 1.03 | 1.33 | 62% | $7.1M | 12-31-2021 | $15.3M | $10.7M | $4.6M | $3.6M |
| August 2022 | $48.9M | 90+ days delinquent | 5.72% | 1.03 | 1.33 | 62% | $7.4M | 12-31-2021 | $15.3M | $10.7M | $4.6M | $3.6M |
| September 2022 | $48.9M | 90+ days delinquent | 5.72% | 1.03 | 1.33 | 62% | $7.7M | 12-31-2021 | $15.3M | $10.7M | $4.6M | $3.6M |
| October 2022 | $48.2M | 90+ days delinquent | 5.72% | 1.03 | 1.33 | 62% | $4.6M | 12-31-2021 | $15.3M | $10.7M | $4.6M | $3.6M |
| November 2022 | $48.2M | 90+ days delinquent | 5.72% | 1.80 | 2.10 | 81% | $4.8M | 06-30-2022 | $11.9M | $8.2M | $3.7M | $3.1M |
| December 2022 | $48.2M | 90+ days delinquent | 5.72% | 1.80 | 2.10 | 81% | $5.1M | 06-30-2022 | $11.9M | $8.2M | $3.7M | $3.1M |
| January 2023 | $48.2M | 90+ days delinquent | 5.72% | 1.80 | 2.10 | 81% | $5.4M | 06-30-2022 | $11.9M | $8.2M | $3.7M | $3.1M |
| February 2023 | $48.2M | 90+ days delinquent | 5.72% | 1.80 | 2.10 | 81% | $5.7M | 06-30-2022 | $11.9M | $8.2M | $3.7M | $3.1M |
| March 2023 | $48.2M | 90+ days delinquent | 5.72% | 1.80 | 2.10 | 81% | $6.0M | 06-30-2022 | $11.9M | $8.2M | $3.7M | $3.1M |
| April 2023 | $48.2M | 90+ days delinquent | 5.72% | 1.80 | 2.10 | 81% | $6.3M | 06-30-2022 | $11.9M | $8.2M | $3.7M | $3.1M |
| May 2023 | $48.0M | 90+ days delinquent | 5.72% | 1.86 | 2.15 | 80% | $5.4M | 12-31-2022 | $24.8M | $17.3M | $7.5M | $6.5M |
| June 2023 | $48.0M | 90+ days delinquent | 5.72% | 1.86 | 2.15 | 80% | $5.5M | 12-31-2022 | $24.8M | $17.3M | $7.5M | $6.5M |
| July 2023 | $48.0M | 90+ days delinquent | 5.72% | 1.86 | 2.15 | 80% | $5.7M | 12-31-2022 | $24.8M | $17.3M | $7.5M | $6.5M |
| August 2023 | $48.0M | 90+ days delinquent | 5.72% | 1.30 | 1.60 | 72% | $6.0M | 03-31-2023 | $5.9M | $4.5M | $1.4M | $1.1M |
| September 2023 | $48.0M | Real estate owned (REO) | 5.72% | 1.30 | 1.60 | 72% | $6.3M | 03-31-2023 | $5.9M | $4.5M | $1.4M | $1.1M |
| October 2023 | $48.0M | Real estate owned (REO) | 5.72% | 1.30 | 1.60 | 72% | $6.5M | 03-31-2023 | $5.9M | $4.5M | $1.4M | $1.1M |
| November 2023 | $48.0M | Real estate owned (REO) | 5.72% | 1.40 | 1.70 | 73% | $6.8M | 06-30-2023 | $13.6M | $10.6M | $3.0M | $2.4M |
| December 2023 | $48.0M | Real estate owned (REO) | 5.72% | 1.40 | 1.70 | 73% | $7.2M | 06-30-2023 | $13.6M | $10.6M | $3.0M | $2.4M |
| January 2024 | $48.0M | Real estate owned (REO) | 5.72% | 1.40 | 1.70 | 73% | $7.5M | 06-30-2023 | $13.6M | $10.6M | $3.0M | $2.4M |
| February 2024 | $48.0M | Real estate owned (REO) | 5.72% | 1.40 | 1.70 | 73% | $7.7M | 06-30-2023 | $13.6M | $10.6M | $3.0M | $2.4M |
| March 2024 | $48.0M | Real estate owned (REO) | 5.72% | 1.40 | 1.70 | 73% | $8.0M | 06-30-2023 | $13.6M | $10.6M | $3.0M | $2.4M |
| April 2024 | $48.0M | Real estate owned (REO) | 5.72% | 1.40 | 1.70 | 73% | $8.3M | 06-30-2023 | $13.6M | $10.6M | $3.0M | $2.4M |
| May 2024 | $47.0M | Real estate owned (REO) | 5.72% | 1.10 | 1.40 | 73% | $4.0M | 12-31-2023 | $26.7M | $21.8M | $4.9M | $3.8M |
| June 2024 | $47.0M | Real estate owned (REO) | 5.72% | 1.10 | 1.40 | 73% | $4.3M | 12-31-2023 | $26.7M | $21.8M | $4.9M | $3.8M |
| July 2024 | $47.0M | Real estate owned (REO) | 5.72% | 1.10 | 1.40 | 73% | $4.6M | 12-31-2023 | $26.7M | $21.8M | $4.9M | $3.8M |
| August 2024 | $47.0M | Real estate owned (REO) | 5.72% | 1.93 | 2.08 | 70% | $4.9M | 03-31-2024 | $6.4M | $4.6M | $1.8M | $1.7M |
| September 2024 | $47.0M | Real estate owned (REO) | 5.72% | 1.93 | 2.08 | 70% | $5.1M | 03-31-2024 | $6.4M | $4.6M | $1.8M | $1.7M |
| October 2024 | $47.0M | Real estate owned (REO) | 5.72% | 1.93 | 2.08 | 70% | $5.4M | 03-31-2024 | $6.4M | $4.6M | $1.8M | $1.7M |
| November 2024 | $46.9M | Real estate owned (REO) | 5.72% | 1.93 | 2.08 | 70% | $5.3M | 03-31-2024 | $6.4M | $4.6M | $1.8M | $1.7M |
| December 2024 | $46.9M | Real estate owned (REO) | 5.72% | 1.93 | 2.08 | 70% | $5.5M | 03-31-2024 | $6.4M | $4.6M | $1.8M | $1.7M |
| January 2025 | $46.9M | Real estate owned (REO) | 5.72% | 1.93 | 2.08 | 70% | $5.8M | 03-31-2024 | $6.4M | $4.6M | $1.8M | $1.7M |
| February 2025 | $46.9M | Real estate owned (REO) | 5.72% | 1.25 | 1.46 | 64% | $6.1M | 09-30-2024 | $19.0M | $15.2M | $3.8M | $3.3M |
| March 2025 | $46.8M | Real estate owned (REO) | 5.72% | 1.25 | 1.46 | 64% | $5.8M | 09-30-2024 | $19.0M | $15.2M | $3.8M | $3.3M |
| April 2025 | $46.8M | Real estate owned (REO) | 5.72% | 1.25 | 1.46 | 64% | $6.1M | 09-30-2024 | $19.0M | $15.2M | $3.8M | $3.3M |
| May 2025 | $46.8M | Real estate owned (REO) | 5.72% | 1.16 | 1.36 | 74% | $6.4M | 12-31-2024 | $25.5M | $20.7M | $4.7M | $4.0M |
| June 2025 | $46.5M | Real estate owned (REO) | 5.72% | 1.16 | 1.36 | 74% | $5.5M | 12-31-2024 | $25.5M | $20.7M | $4.7M | $4.0M |
| July 2025 | $46.5M | Real estate owned (REO) | 5.72% | 1.16 | 1.36 | 74% | $5.8M | 12-31-2024 | $25.5M | $20.7M | $4.7M | $4.0M |
| August 2025 | $46.5M | Real estate owned (REO) | 5.72% | 1.16 | 1.36 | 74% | $6.1M | 12-31-2024 | $25.5M | $20.7M | $4.7M | $4.0M |
| September 2025 | $46.5M | Real estate owned (REO) | 5.72% | 1.16 | 1.36 | 74% | $6.4M | 12-31-2024 | $25.5M | $20.7M | $4.7M | $4.0M |
| October 2025 | $46.4M | Real estate owned (REO) | 5.72% | 1.16 | 1.36 | 74% | $6.1M | 12-31-2024 | $25.5M | $20.7M | $4.7M | $4.0M |
| November 2025 | $46.4M | Real estate owned (REO) | 5.72% | 1.28 | 1.64 | 66% | $6.4M | 06-30-2025 | $13.7M | $10.9M | $2.9M | $2.2M |
| December 2025 | $46.4M | Real estate owned (REO) | 5.72% | 1.28 | 1.64 | 66% | $6.7M | 06-30-2025 | $13.7M | $10.9M | $2.9M | $2.2M |
| January 2026 | $46.4M | Real estate owned (REO) | 5.72% | 1.28 | 1.64 | 66% | $6.9M | 06-30-2025 | $13.7M | $10.9M | $2.9M | $2.2M |
| February 2026 | $46.4M | Real estate owned (REO) | 5.72% | 1.28 | 1.64 | 66% | $7.3M | 06-30-2025 | $13.7M | $10.9M | $2.9M | $2.2M |
| March 2026 | $45.9M | Real estate owned (REO) | 5.72% | 1.28 | 1.64 | 66% | $5.6M | 06-30-2025 | $13.7M | $10.9M | $2.9M | $2.2M |
| April 2026 | $45.9M | Real estate owned (REO) | 5.72% | 1.28 | 1.64 | 66% | $5.9M | 06-30-2025 | $13.7M | $10.9M | $2.9M | $2.2M |
| May 2026 | $45.8M | Real estate owned (REO) | 5.72% | 1.28 | 1.64 | 66% | $5.6M | 06-30-2025 | $13.7M | $10.9M | $2.9M | $2.2M |
| July 2026 | $45.7M | Real estate owned (REO) | 5.72% | 1.11 | 1.37 | 70% | $6.0M | 12-31-2025 | $26.8M | $22.1M | $4.8M | $3.9M |
| August 2026 | $45.6M | Real estate owned (REO) | 5.72% | 1.11 | 1.37 | 70% | $5.7M | 12-31-2025 | $26.8M | $22.1M | $4.8M | $3.9M |
| September 2026 | $45.6M | Real estate owned (REO) | 5.72% | 1.11 | 1.37 | 70% | $6.1M | 12-31-2025 | $26.8M | $22.1M | $4.8M | $3.9M |
Revenue, expenses, net operating income (NOI) and net cash flow (NCF) are the most recent financials reported as of each month, for the financial period ending on the date shown. DSCR is debt service coverage on the net cash flow and net operating income bases as reported.
Status timeline
| Date | Event |
|---|---|
| May 2020 | First reported 30 or more days delinquent |
| 2020-06-04 | Transferred to the special servicer |
| 2023-09-11 | Scheduled maturity passed; the loan is still reported, with status Real estate owned (REO) in September 2026 |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.