← Morgan Stanley Capital I Trust 2018-L1 · Loan annex · CMBS market
- Deal
- Morgan Stanley Capital I Trust 2018-L1
- Current balance
- $29.2M (September 2026)
- Share of deal
- 3.8%
- Status
- Current
- DSCR (latest)
- 1.38
- Occupancy (latest)
- 70%
- Scheduled maturity
- 2028-09-06
Property and terms
| Property | Embassy Suites Atlanta Airport |
| Address | 4700 Southport Road; Atlanta, GA 30337 |
| Property type | Lodging |
| Units, beds or keys | 236 |
| Net rentable square feet | not yet reported |
| Year built | 1989 |
| Year last renovated | 2015 |
| Original balance | $33.0M |
| Current balance | $29.2M (September 2026) |
| Share of deal balance | 3.8% |
| Interest rate at origination | 4.97% |
| Current interest rate | 4.97% |
| Origination date | 08-29-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 10-05-2019 |
| Yield maintenance end | 05-05-2028 |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $60.6M | 07-24-2018 | MAI |
| Most recent reported | $60.6M | 2018-07-24 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| October 2018 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $8.4M | not yet reported | not yet reported |
| November 2018 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $8.4M | not yet reported | not yet reported |
| December 2018 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $8.4M | not yet reported | not yet reported |
| January 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $8.4M | not yet reported | not yet reported |
| February 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $8.4M | not yet reported | not yet reported |
| March 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $8.4M | not yet reported | not yet reported |
| April 2019 | $33.0M | Current | 4.97% | 1.48 | 1.78 | 79% | not yet reported | 12-31-2018 | $12.4M | $9.4M | $3.0M | $2.5M |
| May 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2019 | $33.0M | Current | 4.97% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2019 | $33.0M | Current | 4.97% | 2.57 | 2.92 | 86% | not yet reported | 06-30-2019 | $14.6M | $9.8M | $4.9M | $4.3M |
| November 2019 | $32.9M | Current | 4.97% | 2.57 | 2.92 | 86% | not yet reported | 06-30-2019 | $14.6M | $9.8M | $4.9M | $4.3M |
| December 2019 | $32.9M | Current | 4.97% | 2.57 | 2.92 | 86% | not yet reported | 06-30-2019 | $14.6M | $9.8M | $4.9M | $4.3M |
| January 2020 | $32.8M | Current | 4.97% | 2.57 | 2.92 | 86% | not yet reported | 06-30-2019 | $14.6M | $9.8M | $4.9M | $4.3M |
| February 2020 | $32.8M | Current | 4.97% | 2.33 | 2.67 | 86% | not yet reported | 09-30-2019 | $14.1M | $9.7M | $4.4M | $3.9M |
| March 2020 | $32.8M | Current | 4.97% | 2.33 | 2.67 | 86% | not yet reported | 09-30-2019 | $14.1M | $9.7M | $4.4M | $3.9M |
| April 2020 | $32.7M | Current | 4.97% | 1.61 | 1.87 | 84% | not yet reported | 12-31-2019 | $13.7M | $9.7M | $4.0M | $3.4M |
| May 2020 | $32.7M | Current | 4.97% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $32.7M | Current | 4.97% | 1.07 | 1.27 | 65% | $0 | 03-31-2020 | $10.9M | $8.2M | $2.7M | $2.3M |
| July 2020 | $32.6M | Current | 4.97% | 1.07 | 1.27 | 65% | $0 | 03-31-2020 | $10.9M | $8.2M | $2.7M | $2.3M |
| August 2020 | $32.6M | Current | 4.97% | 1.07 | 1.27 | 54% | $0 | 03-31-2020 | $10.9M | $8.2M | $2.7M | $2.3M |
| September 2020 | $32.5M | Current | 4.97% | 0.64 | 0.78 | 54% | $0 | 06-30-2020 | $7.5M | $5.8M | $1.7M | $1.4M |
| October 2020 | $32.5M | Current | 4.97% | 0.64 | 0.78 | 54% | $0 | 06-30-2020 | $7.5M | $5.8M | $1.7M | $1.4M |
| November 2020 | $32.5M | Current | 4.97% | 0.37 | 0.49 | 47% | $0 | 09-30-2020 | $6.3M | $5.3M | $1.0M | $791,631 |
| December 2020 | $32.4M | Current | 4.97% | 0.37 | 0.49 | 47% | $0 | 09-30-2020 | $6.3M | $5.3M | $1.0M | $791,631 |
| January 2021 | $32.4M | Current | 4.97% | 0.37 | 0.49 | 47% | $0 | 09-30-2020 | $6.3M | $5.3M | $1.0M | $791,631 |
| February 2021 | $32.3M | Current | 4.97% | 0.37 | 0.49 | 47% | $0 | 09-30-2020 | $6.3M | $5.3M | $1.0M | $791,631 |
| March 2021 | $32.3M | Current | 4.97% | 0.37 | 0.49 | 47% | $0 | 09-30-2020 | $6.3M | $5.3M | $1.0M | $791,631 |
| April 2021 | $32.3M | Current | 4.97% | 0.16 | 0.27 | 43% | $0 | 12-31-2020 | $5.6M | $5.1M | $568,652 | $343,489 |
| May 2021 | $32.2M | Current | 4.97% | 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 2021 | $32.2M | Current | 4.97% | 0.22 | 0.32 | 46% | $0 | 03-31-2021 | $1.4M | $1.2M | $169,422 | $114,069 |
| July 2021 | $32.1M | Current | 4.97% | 0.22 | 0.32 | 46% | $0 | 03-31-2021 | $1.4M | $1.2M | $169,422 | $114,069 |
| August 2021 | $32.1M | Current | 4.97% | 0.33 | 0.45 | 50% | $0 | 06-30-2021 | $6.6M | $5.6M | $959,826 | $696,910 |
| September 2021 | $32.0M | Current | 4.97% | 0.33 | 0.45 | 50% | $0 | 06-30-2021 | $6.6M | $5.6M | $959,826 | $696,910 |
| October 2021 | $32.0M | Current | 4.97% | 0.33 | 0.45 | 50% | $0 | 06-30-2021 | $6.6M | $5.6M | $959,826 | $696,910 |
| November 2021 | $32.0M | Current | 4.97% | 0.33 | 0.45 | 49% | $0 | 06-30-2021 | $6.6M | $5.6M | $959,826 | $696,910 |
| December 2021 | $31.9M | Current | 4.97% | 0.36 | 0.49 | 49% | $0 | 09-30-2021 | $6.9M | $5.9M | $1.0M | $763,648 |
| January 2022 | $31.9M | Current | 4.97% | 0.36 | 0.49 | 49% | $0 | 09-30-2021 | $6.9M | $5.9M | $1.0M | $763,648 |
| February 2022 | $31.8M | Current | 4.97% | 0.36 | 0.49 | 49% | $0 | 09-30-2021 | $6.9M | $5.9M | $1.0M | $763,648 |
| March 2022 | $31.8M | Current | 4.97% | 0.57 | 0.71 | not yet reported | $0 | 12-31-2021 | $7.1M | $5.6M | $1.5M | $1.2M |
| April 2022 | $31.7M | Current | 4.97% | 0.57 | 0.71 | not yet reported | $0 | 12-31-2021 | $7.1M | $5.6M | $1.5M | $1.2M |
| May 2022 | $31.7M | Current | 4.97% | 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 2022 | $31.7M | Current | 4.97% | 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 2022 | $31.6M | Current | 4.97% | 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 2022 | $31.6M | Current | 4.97% | 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 2022 | $31.5M | Current | 4.97% | 1.21 | 1.38 | 56% | $0 | 06-30-2022 | $9.1M | $6.2M | $2.9M | $2.6M |
| October 2022 | $31.5M | Current | 4.97% | 1.21 | 1.38 | 53% | $0 | 06-30-2022 | $9.1M | $6.2M | $2.9M | $2.6M |
| November 2022 | $31.4M | Current | 4.97% | 0.89 | 1.05 | 53% | $0 | 07-31-2022 | $8.4M | $6.2M | $2.2M | $1.9M |
| December 2022 | $31.4M | Current | 4.97% | 0.89 | 1.05 | 58% | $0 | 07-31-2022 | $8.4M | $6.2M | $2.2M | $1.9M |
| January 2023 | $31.4M | Current | 4.97% | 0.89 | 1.05 | 58% | $0 | 07-31-2022 | $8.4M | $6.2M | $2.2M | $1.9M |
| February 2023 | $31.3M | Current | 4.97% | 0.89 | 1.05 | 58% | $0 | 07-31-2022 | $8.4M | $6.2M | $2.2M | $1.9M |
| March 2023 | $31.3M | Current | 4.97% | 0.89 | 1.05 | 58% | $0 | 07-31-2022 | $8.4M | $6.2M | $2.2M | $1.9M |
| April 2023 | $31.2M | Current | 4.97% | 0.89 | 1.05 | 58% | $0 | 07-31-2022 | $8.4M | $6.2M | $2.2M | $1.9M |
| May 2023 | $31.2M | Current | 4.97% | 1.18 | 1.38 | 65% | $0 | 03-31-2023 | $10.6M | $7.6M | $2.9M | $2.5M |
| June 2023 | $31.1M | Current | 4.97% | 1.18 | 1.38 | 65% | $0 | 03-31-2023 | $10.6M | $7.6M | $2.9M | $2.5M |
| July 2023 | $31.1M | Current | 4.97% | 1.18 | 1.38 | 65% | $0 | 03-31-2023 | $10.6M | $7.6M | $2.9M | $2.5M |
| August 2023 | $31.0M | Current | 4.97% | 1.18 | 1.38 | 65% | $0 | 03-31-2023 | $10.6M | $7.6M | $2.9M | $2.5M |
| September 2023 | $31.0M | Current | 4.97% | 1.18 | 1.38 | 69% | $0 | 03-31-2023 | $10.6M | $7.6M | $2.9M | $2.5M |
| October 2023 | $30.9M | Current | 4.97% | 1.05 | 1.26 | 69% | $0 | 06-30-2023 | $11.0M | $8.4M | $2.7M | $2.2M |
| November 2023 | $30.9M | Current | 4.97% | 1.05 | 1.26 | 69% | $0 | 06-30-2023 | $11.0M | $8.4M | $2.7M | $2.2M |
| December 2023 | $30.8M | Current | 4.97% | 0.78 | 0.99 | 70% | $0 | 09-30-2023 | $11.3M | $9.2M | $2.1M | $1.6M |
| January 2024 | $30.8M | Current | 4.97% | 0.78 | 0.99 | 70% | $0 | 09-30-2023 | $11.3M | $9.2M | $2.1M | $1.6M |
| February 2024 | $30.8M | Current | 4.97% | 0.78 | 0.99 | 70% | $0 | 09-30-2023 | $11.3M | $9.2M | $2.1M | $1.6M |
| March 2024 | $30.7M | Current | 4.97% | 0.70 | 0.91 | 69% | $0 | 12-31-2023 | $11.3M | $9.4M | $1.9M | $1.5M |
| April 2024 | $30.7M | Current | 4.97% | 0.70 | 0.91 | 69% | $0 | 12-31-2023 | $11.3M | $9.4M | $1.9M | $1.5M |
| May 2024 | $30.6M | Current | 4.97% | 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 2024 | $30.6M | Current | 4.97% | 0.70 | 0.92 | 71% | $0 | 03-31-2024 | $11.3M | $9.4M | $1.9M | $1.5M |
| July 2024 | $30.5M | Current | 4.97% | 0.70 | 0.92 | 71% | $0 | 03-31-2024 | $11.3M | $9.4M | $1.9M | $1.5M |
| August 2024 | $30.5M | Matured balloon, non-performing | 4.97% | 0.70 | 0.92 | 71% | $176,415 | 03-31-2024 | $11.3M | $9.4M | $1.9M | $1.5M |
| September 2024 | $30.4M | Current | 4.97% | 0.70 | 0.92 | 70% | $0 | 03-31-2024 | $11.3M | $9.4M | $1.9M | $1.5M |
| October 2024 | $30.4M | Current | 4.97% | 0.60 | 0.81 | 70% | $0 | 06-30-2024 | $11.0M | $9.3M | $1.7M | $1.3M |
| November 2024 | $30.3M | Current | 4.97% | 0.60 | 0.81 | 70% | $0 | 06-30-2024 | $11.0M | $9.3M | $1.7M | $1.3M |
| December 2024 | $30.3M | Current | 4.97% | 0.60 | 0.81 | 70% | $0 | 06-30-2024 | $11.0M | $9.3M | $1.7M | $1.3M |
| January 2025 | $30.2M | Current | 4.97% | 0.60 | 0.81 | 70% | $0 | 06-30-2024 | $11.0M | $9.3M | $1.7M | $1.3M |
| February 2025 | $30.2M | Current | 4.97% | 0.60 | 0.81 | 70% | $0 | 06-30-2024 | $11.0M | $9.3M | $1.7M | $1.3M |
| March 2025 | $30.1M | Current | 4.97% | 0.60 | 0.81 | 70% | $0 | 06-30-2024 | $11.0M | $9.3M | $1.7M | $1.3M |
| April 2025 | $30.1M | Current | 4.97% | 0.60 | 0.81 | 70% | $0 | 06-30-2024 | $11.0M | $9.3M | $1.7M | $1.3M |
| May 2025 | $30.0M | Current | 4.97% | 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 | $30.0M | Current | 4.97% | 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 | $29.9M | Current | 4.97% | 1.38 | 1.43 | 70% | $0 | 03-31-2025 | $2.8M | $2.0M | $758,365 | $730,640 |
| August 2025 | $29.9M | Current | 4.97% | 1.38 | 1.43 | 70% | $0 | 03-31-2025 | $2.8M | $2.0M | $758,365 | $730,640 |
| September 2025 | $29.8M | Current | 4.97% | 1.38 | 1.43 | 70% | $0 | 03-31-2025 | $2.8M | $2.0M | $758,365 | $730,640 |
| October 2025 | $29.8M | Current | 4.97% | 1.38 | 1.43 | 67% | $0 | 03-31-2025 | $2.8M | $2.0M | $758,365 | $730,640 |
| November 2025 | $29.7M | Current | 4.97% | 1.28 | 1.49 | 67% | $0 | 06-30-2025 | $10.8M | $7.7M | $3.1M | $2.7M |
| December 2025 | $29.7M | Current | 4.97% | 1.28 | 1.49 | 67% | $0 | 06-30-2025 | $10.8M | $7.7M | $3.1M | $2.7M |
| January 2026 | $29.6M | Current | 4.97% | 1.28 | 1.49 | 67% | $0 | 06-30-2025 | $10.8M | $7.7M | $3.1M | $2.7M |
| February 2026 | $29.6M | Current | 4.97% | 1.05 | 1.25 | 66% | $0 | 09-30-2025 | $10.6M | $7.9M | $2.7M | $2.2M |
| March 2026 | $29.5M | Current | 4.97% | 1.05 | 1.25 | 66% | $0 | 09-30-2025 | $10.6M | $7.9M | $2.7M | $2.2M |
| April 2026 | $29.5M | Current | 4.97% | 0.96 | 1.16 | 67% | $0 | 12-31-2025 | $10.3M | $7.8M | $2.4M | $2.0M |
| May 2026 | $29.4M | Current | 4.97% | 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 2026 | $29.4M | Current | 4.97% | 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 2026 | $29.3M | Current | 4.97% | 1.50 | 1.71 | 71% | $0 | 03-31-2026 | $2.8M | $1.9M | $907,998 | $794,595 |
| August 2026 | $29.2M | Current | 4.97% | 1.50 | 1.71 | 71% | $0 | 03-31-2026 | $2.8M | $1.9M | $907,998 | $794,595 |
| September 2026 | $29.2M | Current | 4.97% | 1.38 | 1.59 | 70% | $0 | 06-30-2026 | $11.2M | $7.8M | $3.4M | $2.9M |
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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.