← BBCMS Mortgage Trust 2024-C28 · Loan annex · CMBS market
- Deal
- BBCMS Mortgage Trust 2024-C28
- Current balance
- $48.0M (September 2026)
- Share of deal
- 6.0%
- Status
- Current
- DSCR (latest)
- 3.89
- Occupancy (latest)
- 67%
- Scheduled maturity
- 2034-08-06
Property and terms
| Property | ARIZONA GRAND RESORT AND SPA |
| Address | 8000 SOUTH ARIZONA GRAND PARKWAY; Phoenix, AZ 85044 |
| Property type | Lodging |
| Units, beds or keys | 744 |
| Net rentable square feet | not yet reported |
| Year built | 1987 |
| Year last renovated | 2019 |
| Original balance | $70.0M |
| Current balance | $48.0M (September 2026) |
| Share of deal balance | 6.0% |
| Interest rate at origination | 5.55% |
| Current interest rate | 5.55% |
| Origination date | 07-26-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-08-06 |
| Prepayment lockout end | 02-05-2034 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation, Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $318.8M | 06-04-2024 | MAI |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| August 2024 | $70.0M | Matured balloon, performing | 5.55% | 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 2024 | $48.0M | Current | 5.55% | 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 | $48.0M | Current | 5.55% | 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 | $48.0M | Current | 5.55% | 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 | $48.0M | Current | 5.55% | 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 | $48.0M | Current | 5.55% | 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 2025 | $48.0M | Current | 5.55% | 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 | $48.0M | Current | 5.55% | 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 | $48.0M | Current | 5.55% | 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 | $48.0M | Current | 5.55% | 3.62 | 4.17 | 67% | $0 | 12-31-2024 | $102.2M | $72.8M | $29.4M | $25.5M |
| June 2025 | $48.0M | Current | 5.55% | 3.62 | 4.17 | 67% | $0 | 12-31-2024 | $102.2M | $72.8M | $29.4M | $25.5M |
| July 2025 | $48.0M | Current | 5.55% | 4.21 | 4.79 | 68% | $0 | 03-31-2025 | $109.0M | $75.2M | $33.7M | $29.6M |
| August 2025 | $48.0M | Current | 5.55% | 4.14 | 4.73 | 68% | $0 | 06-30-2025 | $109.7M | $76.5M | $33.3M | $29.1M |
| September 2025 | $48.0M | Current | 5.55% | 4.14 | 4.73 | 68% | $0 | 06-30-2025 | $109.7M | $76.5M | $33.3M | $29.1M |
| October 2025 | $48.0M | Current | 5.55% | 4.14 | 4.73 | 68% | $0 | 06-30-2025 | $109.7M | $76.5M | $33.3M | $29.1M |
| November 2025 | $48.0M | Current | 5.55% | 4.14 | 4.73 | 68% | $0 | 06-30-2025 | $109.7M | $76.5M | $33.3M | $29.1M |
| December 2025 | $48.0M | Current | 5.55% | 3.90 | 4.48 | 67% | $0 | 09-30-2025 | $108.3M | $76.7M | $31.5M | $27.4M |
| January 2026 | $48.0M | Current | 5.55% | 3.90 | 4.48 | 67% | $0 | 09-30-2025 | $108.3M | $76.7M | $31.5M | $27.4M |
| February 2026 | $48.0M | Current | 5.55% | 3.90 | 4.48 | 67% | $0 | 09-30-2025 | $108.3M | $76.7M | $31.5M | $27.4M |
| March 2026 | $48.0M | Current | 5.55% | 3.74 | 4.31 | 67% | $0 | 12-31-2025 | $105.7M | $75.3M | $30.3M | $26.3M |
| April 2026 | $48.0M | Current | 5.55% | 3.74 | 4.31 | 67% | $0 | 12-31-2025 | $105.7M | $75.3M | $30.3M | $26.3M |
| May 2026 | $48.0M | Current | 5.55% | 4.03 | 4.62 | 68% | $0 | 03-31-2026 | $109.2M | $76.8M | $32.5M | $28.3M |
| June 2026 | $48.0M | Current | 5.55% | 4.03 | 4.62 | 68% | $0 | 03-31-2026 | $109.2M | $76.8M | $32.5M | $28.3M |
| July 2026 | $48.0M | Current | 5.55% | 4.03 | 4.62 | 68% | $0 | 03-31-2026 | $109.2M | $76.8M | $32.5M | $28.3M |
| August 2026 | $48.0M | Current | 5.55% | 3.89 | 4.48 | 67% | $0 | 06-30-2026 | $110.0M | $78.5M | $31.5M | $27.3M |
| September 2026 | $48.0M | Current | 5.55% | 3.89 | 4.48 | 67% | $0 | 06-30-2026 | $110.0M | $78.5M | $31.5M | $27.3M |
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.
Also filed in other trusts
Loans are sometimes split across trusts (pari passu), and each trust files the loan at its whole-loan amount. A loan with the same property name and origination date is filed in: BMO 2024-C10 Mortgage Trust; Wells Fargo Commercial Mortgage Trust 2024-C63 (segment D01, CIK 2029929).
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.