← CD 2018-CD7 Mortgage Trust (segment D01, CIK 1746406) · Loan annex · CMBS market
- Deal
- CD 2018-CD7 Mortgage Trust (segment D01, CIK 1746406)
- Current balance
- $27.1M (September 2026)
- Share of deal
- 4.1%
- Status
- not yet reported
- DSCR (latest)
- 1.83
- Occupancy (latest)
- 72%
- Scheduled maturity
- 2028-06-06
Property and terms
| Property | PLAYA LARGO RESORT & SPA |
| Address | 97450 OVERSEAS HIGHWAY; KEY LARGO, FL 33037 |
| Property type | Lodging |
| Units, beds or keys | 178 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $30.0M |
| Current balance | $27.1M (September 2026) |
| Share of deal balance | 4.1% |
| Interest rate at origination | 5.14% |
| Current interest rate | 5.14% |
| Origination date | 05-17-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMF II |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $188.6M | 03-28-2018 | MAI |
| Most recent reported | $188.6M | 2018-03-28 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| September 2018 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| October 2018 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| November 2018 | $30.0M | Matured balloon, non-performing | 5.14% | 0.00 | 0.00 | 0% | $132,672 | not yet reported | $0 | $0 | $0 | $0 |
| December 2018 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| January 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| February 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| March 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| April 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| September 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| October 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| November 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| December 2019 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| January 2020 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| February 2020 | $30.0M | not yet reported | 5.14% | 1.81 | 2.06 | 79% | $0 | 09-30-2019 | $30.0M | $20.3M | $9.7M | $8.5M |
| March 2020 | $30.0M | not yet reported | 5.14% | 1.99 | 2.28 | 77% | $0 | 12-31-2019 | $30.6M | $20.9M | $9.7M | $8.5M |
| April 2020 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 77% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2020 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 77% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2020 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 77% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2020 | $30.0M | not yet reported | 5.14% | 0.00 | 0.00 | 77% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2020 | $29.9M | Matured balloon, non-performing | 5.14% | 0.00 | 0.00 | 77% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| September 2020 | $29.9M | not yet reported | 5.14% | 0.00 | 0.00 | 77% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| October 2020 | $29.9M | Matured balloon, non-performing | 5.14% | 1.54 | 1.75 | 47% | $163,490 | 06-30-2020 | $24.3M | $16.0M | $8.2M | $7.3M |
| November 2020 | $29.9M | Matured balloon, non-performing | 5.14% | 1.54 | 1.75 | 47% | $163,483 | 06-30-2020 | $24.3M | $16.0M | $8.2M | $7.3M |
| December 2020 | $29.8M | not yet reported | 5.14% | 1.54 | 1.75 | 47% | $0 | 06-30-2020 | $24.3M | $16.0M | $8.2M | $7.3M |
| January 2021 | $29.8M | not yet reported | 5.14% | 1.54 | 1.75 | 47% | $0 | 06-30-2020 | $24.3M | $16.0M | $8.2M | $7.3M |
| February 2021 | $29.7M | not yet reported | 5.14% | 1.66 | 1.86 | 47% | $0 | 09-30-2020 | $25.1M | $15.8M | $9.3M | $8.3M |
| April 2021 | $29.7M | not yet reported | 5.14% | 1.66 | 1.86 | 47% | $0 | 09-30-2020 | $25.1M | $15.8M | $9.3M | $8.3M |
| May 2021 | $29.6M | not yet reported | 5.14% | 1.66 | 1.86 | 47% | $0 | 09-30-2020 | $25.1M | $15.8M | $9.3M | $8.3M |
| June 2021 | $29.6M | not yet reported | 5.14% | 0.00 | 0.00 | 58% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2021 | $29.6M | not yet reported | 5.14% | 0.00 | 0.00 | 58% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2021 | $29.5M | not yet reported | 5.14% | 0.00 | 0.00 | 58% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| September 2021 | $29.5M | not yet reported | 5.14% | 0.00 | 0.00 | 58% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| October 2021 | $29.5M | not yet reported | 5.14% | 2.37 | 2.47 | 83% | $0 | 06-30-2021 | $34.6M | $20.1M | $14.5M | $13.9M |
| November 2021 | $29.4M | not yet reported | 5.14% | 2.37 | 2.47 | 83% | $0 | 06-30-2021 | $34.6M | $20.1M | $14.5M | $13.9M |
| December 2021 | $29.4M | not yet reported | 5.14% | 2.37 | 2.47 | 83% | $0 | 06-30-2021 | $34.6M | $20.1M | $14.5M | $13.9M |
| January 2022 | $29.3M | not yet reported | 5.14% | 2.37 | 2.47 | 83% | $0 | 06-30-2021 | $34.6M | $20.1M | $14.5M | $13.9M |
| February 2022 | $29.3M | not yet reported | 5.14% | 2.37 | 2.47 | 83% | $0 | 06-30-2021 | $34.6M | $20.1M | $14.5M | $13.9M |
| March 2022 | $29.3M | not yet reported | 5.14% | 2.65 | 2.93 | 83% | $0 | 12-31-2021 | $41.3M | $24.1M | $17.2M | $15.6M |
| April 2022 | $29.2M | not yet reported | 5.14% | 0.00 | 0.00 | 83% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2022 | $29.2M | not yet reported | 5.14% | 0.00 | 0.00 | 79% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2022 | $29.2M | not yet reported | 5.14% | 0.00 | 0.00 | 79% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2022 | $29.1M | not yet reported | 5.14% | 3.09 | 3.40 | 79% | $0 | 03-31-2022 | $45.9M | $25.9M | $20.0M | $18.2M |
| September 2022 | $29.1M | not yet reported | 5.14% | 3.09 | 3.40 | 83% | $0 | 03-31-2022 | $45.9M | $25.9M | $20.0M | $18.2M |
| October 2022 | $29.0M | not yet reported | 5.14% | 3.07 | 3.39 | 83% | $0 | 06-30-2022 | $46.4M | $26.4M | $20.0M | $18.1M |
| November 2022 | $29.0M | not yet reported | 5.14% | 3.07 | 3.39 | 83% | $0 | 06-30-2022 | $46.4M | $26.4M | $20.0M | $18.1M |
| December 2022 | $28.9M | not yet reported | 5.14% | 3.07 | 3.39 | 83% | $0 | 06-30-2022 | $46.4M | $26.4M | $20.0M | $18.1M |
| January 2023 | $28.9M | not yet reported | 5.14% | 3.04 | 3.36 | 83% | $0 | 09-30-2022 | $46.3M | $26.5M | $19.8M | $17.9M |
| February 2023 | $28.9M | not yet reported | 5.14% | 3.04 | 3.36 | 78% | $0 | 09-30-2022 | $46.3M | $26.5M | $19.8M | $17.9M |
| March 2023 | $28.8M | not yet reported | 5.14% | 3.04 | 3.36 | 78% | $0 | 09-30-2022 | $46.3M | $26.5M | $19.8M | $17.9M |
| April 2023 | $28.8M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2023 | $28.7M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2023 | $28.7M | not yet reported | 5.14% | 0.00 | 0.00 | 78% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2023 | $28.7M | not yet reported | 5.14% | 2.57 | 2.86 | 87% | $0 | 03-31-2023 | $43.7M | $26.8M | $16.9M | $15.1M |
| August 2023 | $28.6M | not yet reported | 5.14% | 2.57 | 2.86 | 87% | $0 | 03-31-2023 | $43.7M | $26.8M | $16.9M | $15.1M |
| September 2023 | $28.6M | not yet reported | 5.14% | 2.33 | 2.62 | 87% | $0 | 06-30-2023 | $42.9M | $27.5M | $15.4M | $13.7M |
| October 2023 | $28.5M | not yet reported | 5.14% | 2.33 | 2.62 | 87% | $0 | 06-30-2023 | $42.9M | $27.5M | $15.4M | $13.7M |
| November 2023 | $28.5M | not yet reported | 5.14% | 2.33 | 2.62 | 87% | $0 | 06-30-2023 | $42.9M | $27.5M | $15.4M | $13.7M |
| December 2023 | $28.5M | not yet reported | 5.14% | 2.25 | 2.54 | 80% | $0 | 09-30-2023 | $42.8M | $27.8M | $15.0M | $13.3M |
| January 2024 | $28.4M | not yet reported | 5.14% | 2.25 | 2.54 | 80% | $0 | 09-30-2023 | $42.8M | $27.8M | $15.0M | $13.3M |
| February 2024 | $28.4M | not yet reported | 5.14% | 2.25 | 2.54 | 80% | $0 | 09-30-2023 | $42.8M | $27.8M | $15.0M | $13.3M |
| March 2024 | $28.3M | not yet reported | 5.14% | 2.25 | 2.54 | 80% | $0 | 09-30-2023 | $42.8M | $27.8M | $15.0M | $13.3M |
| April 2024 | $28.3M | not yet reported | 5.14% | 2.10 | 2.38 | 77% | $0 | 12-31-2023 | $42.5M | $28.4M | $14.1M | $12.4M |
| May 2024 | $28.3M | not yet reported | 5.14% | 2.10 | 2.38 | 77% | $0 | 12-31-2023 | $42.5M | $28.4M | $14.1M | $12.4M |
| June 2024 | $28.2M | not yet reported | 5.14% | 2.10 | 2.38 | 77% | $0 | 12-31-2023 | $42.5M | $28.4M | $14.1M | $12.4M |
| July 2024 | $28.2M | not yet reported | 5.14% | 2.10 | 2.38 | 77% | $0 | 12-31-2023 | $42.5M | $28.4M | $14.1M | $12.4M |
| August 2024 | $28.1M | not yet reported | 5.14% | 2.10 | 2.38 | 77% | $0 | 12-31-2023 | $42.5M | $28.4M | $14.1M | $12.4M |
| September 2024 | $28.1M | not yet reported | 5.14% | 2.10 | 2.38 | 77% | $0 | 12-31-2023 | $42.5M | $28.4M | $14.1M | $12.4M |
| October 2024 | $28.1M | not yet reported | 5.14% | 2.10 | 2.38 | 77% | $0 | 12-31-2023 | $42.5M | $28.4M | $14.1M | $12.4M |
| November 2024 | $28.0M | not yet reported | 5.14% | 1.98 | 2.26 | 65% | $0 | 06-30-2024 | $41.1M | $27.8M | $13.3M | $11.7M |
| December 2024 | $28.0M | not yet reported | 5.14% | 1.98 | 2.26 | 65% | $0 | 06-30-2024 | $41.1M | $27.8M | $13.3M | $11.7M |
| January 2025 | $28.0M | Matured balloon, non-performing | 5.14% | 1.98 | 2.26 | 65% | $163,497 | 06-30-2024 | $41.1M | $27.8M | $13.3M | $11.7M |
| February 2025 | $27.9M | not yet reported | 5.14% | 1.91 | 2.19 | 76% | $0 | 09-30-2024 | $40.6M | $27.7M | $12.9M | $11.3M |
| March 2025 | $27.9M | not yet reported | 5.14% | 1.91 | 2.19 | 76% | $0 | 09-30-2024 | $40.6M | $27.7M | $12.9M | $11.3M |
| April 2025 | $27.8M | not yet reported | 5.14% | 1.91 | 2.19 | 76% | $0 | 09-30-2024 | $40.6M | $27.7M | $12.9M | $11.3M |
| May 2025 | $27.8M | not yet reported | 5.14% | 1.91 | 2.19 | 73% | $0 | 09-30-2024 | $40.6M | $27.7M | $12.9M | $11.3M |
| June 2025 | $27.7M | not yet reported | 5.14% | 1.82 | 2.02 | 73% | $0 | 12-31-2024 | $40.1M | $28.2M | $11.9M | $10.7M |
| July 2025 | $27.7M | not yet reported | 5.14% | 1.85 | 2.05 | 80% | $0 | 03-31-2025 | $40.6M | $28.6M | $12.1M | $10.9M |
| August 2025 | $27.6M | not yet reported | 5.14% | 1.85 | 2.05 | 80% | $0 | 03-31-2025 | $40.6M | $28.6M | $12.1M | $10.9M |
| September 2025 | $27.6M | not yet reported | 5.14% | 1.85 | 2.05 | 80% | $0 | 03-31-2025 | $40.6M | $28.6M | $12.1M | $10.9M |
| October 2025 | $27.6M | not yet reported | 5.14% | 1.95 | 2.15 | 80% | $0 | 06-30-2025 | $41.4M | $28.7M | $12.7M | $11.5M |
| November 2025 | $27.5M | not yet reported | 5.14% | 1.95 | 2.15 | 80% | $0 | 06-30-2025 | $41.4M | $28.7M | $12.7M | $11.5M |
| December 2025 | $27.5M | not yet reported | 5.14% | 1.95 | 2.15 | 80% | $0 | 06-30-2025 | $41.4M | $28.7M | $12.7M | $11.5M |
| January 2026 | $27.4M | not yet reported | 5.14% | 1.76 | 2.04 | 74% | $0 | 09-30-2025 | $40.8M | $28.8M | $12.0M | $10.4M |
| February 2026 | $27.4M | not yet reported | 5.14% | 1.76 | 2.04 | 74% | $0 | 09-30-2025 | $40.8M | $28.8M | $12.0M | $10.4M |
| March 2026 | $27.3M | not yet reported | 5.14% | 1.76 | 2.04 | 74% | $0 | 09-30-2025 | $40.8M | $28.8M | $12.0M | $10.4M |
| April 2026 | $27.3M | not yet reported | 5.14% | 1.76 | 2.04 | 74% | $0 | 09-30-2025 | $40.8M | $28.8M | $12.0M | $10.4M |
| May 2026 | $27.2M | not yet reported | 5.14% | 1.76 | 2.04 | 74% | $0 | 09-30-2025 | $40.8M | $28.8M | $12.0M | $10.4M |
| June 2026 | $27.2M | not yet reported | 5.14% | 1.78 | 2.06 | 71% | $0 | 12-31-2025 | $41.1M | $28.9M | $12.1M | $10.5M |
| July 2026 | $27.1M | not yet reported | 5.14% | 1.78 | 2.06 | 93% | $0 | 12-31-2025 | $41.1M | $28.9M | $12.1M | $10.5M |
| August 2026 | $27.1M | not yet reported | 5.14% | 1.78 | 2.06 | 93% | $0 | 12-31-2025 | $41.1M | $28.9M | $12.1M | $10.5M |
| September 2026 | $27.1M | not yet reported | 5.14% | 1.83 | 2.03 | 72% | $0 | 06-30-2026 | $41.6M | $29.6M | $12.0M | $10.8M |
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: CSAIL 2017-CX9 Commercial Mortgage Trust (segment D02, CIK 1716602); Morgan Stanley Capital I Trust 2018-L1.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.