← Bank 2025-BNK49 · Loan annex · CMBS market
- Deal
- Bank 2025-BNK49
- Current balance
- $91.0M (September 2026)
- Share of deal
- 9.8%
- Status
- Matured balloon, performing
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2035-03-11
Property and terms
| Property | Marriott Dallas Las Colinas |
| Address | 223 And 227 West Las Colinas Boulevard; Irving, TX 75039 |
| Property type | Lodging |
| Units, beds or keys | 361 |
| Net rentable square feet | not yet reported |
| Year built | 1999 |
| Year last renovated | 2019 |
| Original balance | $92.2M |
| Current balance | $91.0M (September 2026) |
| Share of deal balance | 9.8% |
| Interest rate at origination | 6.95% |
| Current interest rate | 6.95% |
| Origination date | 02-13-2025 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2035-03-11 |
| Prepayment lockout end | 09-10-2034 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association/JPMorgan Chase Bank, National Association |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $136.0M | 12-30-2024 | MAI |
| Most recent reported | $136.0M | 2024-12-30 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 2025 | $92.2M | Current | 6.95% | 1.90 | 1.90 | 75% | $0 | 12-31-2024 | $28.8M | $14.9M | $13.9M | $13.9M |
| April 2025 | $92.2M | Current | 6.95% | 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 | $92.1M | Current | 6.95% | 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 |
| June 2025 | $92.1M | Current | 6.95% | 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 |
| July 2025 | $92.0M | Current | 6.95% | 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 2025 | $91.9M | Current | 6.95% | 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 |
| September 2025 | $91.9M | Matured balloon, performing | 6.95% | not yet reported | not yet reported | not yet reported | $396,503 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $91.8M | Current | 6.95% | 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 | $91.7M | Current | 6.95% | 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 | $91.6M | Current | 6.95% | 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 | $91.6M | Current | 6.95% | 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 | $91.5M | Current | 6.95% | 1.68 | 1.87 | 76% | $0 | 09-30-2025 | $28.9M | $15.2M | $13.7M | $12.3M |
| March 2026 | $91.5M | Matured balloon, performing | 6.95% | 1.68 | 1.87 | 76% | $610,044 | 09-30-2025 | $28.9M | $15.2M | $13.7M | $12.3M |
| April 2026 | $91.3M | Current | 6.95% | 1.88 | 2.07 | 74% | $0 | 12-31-2025 | $27.6M | $12.4M | $15.2M | $13.8M |
| May 2026 | $91.3M | Matured balloon, performing | 6.95% | not yet reported | not yet reported | not yet reported | $610,019 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $91.3M | Matured balloon, performing | 6.95% | not yet reported | not yet reported | not yet reported | $610,007 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $91.1M | Current | 6.95% | 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 2026 | $91.0M | Current | 6.95% | 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 |
| September 2026 | $91.0M | Matured balloon, performing | 6.95% | not yet reported | not yet reported | not yet reported | $396,505 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.