← Bank 2024-BNK47 · Loan annex · CMBS market
- Deal
- Bank 2024-BNK47
- Current balance
- $5.9M (September 2026)
- Share of deal
- 0.5%
- Status
- Current
- DSCR (latest)
- 0.97
- Occupancy (latest)
- 60%
- Scheduled maturity
- 2034-05-06
Property and terms
| Property | HAMPTON INN & SUITES CENTER, TX |
| Address | 141 EXPRESS BOULEVARD; Center, TX 75935 |
| Property type | Lodging |
| Units, beds or keys | 66 |
| Net rentable square feet | not yet reported |
| Year built | 2011 |
| Year last renovated | 2023 |
| Original balance | $6.0M |
| Current balance | $5.9M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 8.09% |
| Current interest rate | 8.09% |
| Origination date | 04-30-2024 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2034-05-06 |
| Prepayment lockout end | 03-05-2034 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $8.4M | 02-21-2024 | MAI |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 2024 | $6.0M | Current | 8.09% | 1.91 | 1.91 | 74% | $0 | 03-31-2024 | $2.1M | $1.0M | $1.0M | $1.0M |
| July 2024 | $6.0M | Current | 8.09% | 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 |
| August 2024 | $6.0M | Matured balloon, non-performing | 8.09% | not yet reported | not yet reported | not yet reported | $44,356 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $6.0M | Current | 8.09% | 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 |
| October 2024 | $6.0M | Current | 8.09% | 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 2024 | $6.0M | Current | 8.09% | 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 2024 | $6.0M | Current | 8.09% | 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 2025 | $6.0M | Matured balloon, non-performing | 8.09% | not yet reported | not yet reported | not yet reported | $44,356 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2025 | $6.0M | Current | 8.09% | 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 |
| March 2025 | $6.0M | Current | 8.09% | 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 |
| April 2025 | $6.0M | Current | 8.09% | 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 |
| May 2025 | $6.0M | Matured balloon, non-performing | 8.09% | not yet reported | not yet reported | not yet reported | $44,357 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $6.0M | Matured balloon, non-performing | 8.09% | not yet reported | not yet reported | not yet reported | $44,356 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $6.0M | 30-59 days delinquent | 8.09% | not yet reported | not yet reported | not yet reported | $88,713 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $6.0M | 30-59 days delinquent | 8.09% | not yet reported | not yet reported | not yet reported | $88,713 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $5.9M | Current | 8.09% | 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 |
| October 2025 | $5.9M | Current | 8.09% | 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 2025 | $5.9M | Current | 8.09% | 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 2025 | $5.9M | Current | 8.09% | 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 2026 | $5.9M | Current | 8.09% | 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 2026 | $5.9M | Current | 8.09% | 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 |
| March 2026 | $5.9M | Current | 8.09% | 0.60 | 0.73 | 60% | $0 | 12-31-2025 | $1.7M | $1.4M | $389,791 | $320,164 |
| April 2026 | $5.9M | Current | 8.09% | 0.60 | 0.73 | 60% | $0 | 12-31-2025 | $1.7M | $1.4M | $389,791 | $320,164 |
| June 2026 | $5.9M | Current | 8.09% | 0.60 | 0.73 | 60% | $0 | 12-31-2025 | $1.7M | $1.4M | $389,791 | $320,164 |
| July 2026 | $5.9M | Current | 8.09% | 0.97 | 1.12 | 60% | $0 | 03-31-2026 | $2.0M | $1.4M | $598,552 | $517,713 |
| August 2026 | $5.9M | Current | 8.09% | 0.97 | 1.12 | 60% | $0 | 03-31-2026 | $2.0M | $1.4M | $598,552 | $517,713 |
| September 2026 | $5.9M | Current | 8.09% | 0.97 | 1.12 | 60% | $0 | 03-31-2026 | $2.0M | $1.4M | $598,552 | $517,713 |
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 |
|---|---|
| July 2025 | First reported 30 or more days delinquent |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.