NEW YORK–(BUSINESS WIRE)–Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of preliminary ratings to 14 classes of BANK 2020-BNK27, a $617.9 million CMBS conduit transaction collateralized by 36 commercial mortgage loans secured by 46 properties.
The collateral properties are located throughout 24 MSAs, the largest three of which are New York (29.5%), Las Vegas (13.6%) and San Francisco (12.9%). The pool has exposure to all of the major property types, with three types representing more than 10.0% of the pool balance: office (51.3%), self-storage (19.6%), and retail (10.0%). The loans have principal balances ranging from $1.6 million to $61.0 million for the largest loan in the pool, Bellagio Hotel and Casino (9.9%), a full-service hotel and casino located on the Las Vegas Strip in Las Vegas, Nevada. The property features 3,933 hotel rooms and suites across two high-rise towers, 26 restaurants, lounges and bars, approximately 156,000 sf of casino space, approximately 200,000 sf of convention and banquet facilities, five outdoor pools and a 55,000 sf spa. The five largest loans, which also include 55 Hudson Yards (8.7%), 525 Market (8.1%), 200 West 57th Street (7.3%), and Ralph Lauren HQ New Jersey (7.1%) represent 41.1% of the initial pool balance, while the top 10 loans represent 65.9%.
KBRA’s analysis of the transaction incorporated our multi-borrower rating process that begins with our analysts’ evaluation of the underlying collateral properties’ financial and operating performance, which determine KBRA’s estimate of sustainable net cash flow (KNCF) and KBRA value using our U.S. CMBS Property Evaluation Methodology. On an aggregate basis, KNCF was 10.8% less than the issuer cash flow. KBRA capitalization rates were applied to each asset’s KNCF to derive values that were, on an aggregate basis, 42.3% less than third party appraisal values. The pool has an in-trust KLTV of 86.1% and an all-in KLTV of 97.0%. The model deploys rent and occupancy stresses, probability of default regressions, and loss given default calculations to determine losses for each collateral loan that are then used to assign our credit ratings.
- BANK 2020-BNK27 KBRA Conduit KCAT
- U.S. CMBS Multi-Borrower Rating Methodology
- U.S. CMBS Property Evaluation Methodology
- Methodology for Rating Interest-Only Certificates in CMBS Transactions
- Global Structured Finance Counterparty Methodology
Further information on key credit considerations, sensitivity analyses that consider what factors can affect these credit ratings and how they could lead to an upgrade or a downgrade, and ESG factors (where they are a key driver behind the change to the credit rating or rating outlook) can be found in the full rating report referenced above.
A description of all substantially material sources that were used to prepare the credit rating and information on the methodology(ies) (inclusive of any material models and sensitivity analyses of the relevant key rating assumptions, as applicable) used in determining the credit rating is available in the U.S. Information Disclosure Form located here.
Information on the meaning of each rating category can be located here.
Further disclosures relating to this rating action are available in the U.S. Information Disclosure Form referenced above. Additional information regarding KBRA policies, methodologies, rating scales and disclosures are available at www.kbra.com.
KBRA is a full-service credit rating agency registered as an NRSRO with the U.S. Securities and Exchange Commission. In addition, KBRA is designated as a designated rating organization by the Ontario Securities Commission for issuers of asset-backed securities to file a short form prospectus or shelf prospectus. KBRA is also recognized by the National Association of Insurance Commissioners as a Credit Rating Provider and is a certified Credit Rating Agency (CRA) with the European Securities and Markets Authority (ESMA). Kroll Bond Rating Agency Europe Limited is registered with ESMA as a CRA.
Erin Qu, Senior Analyst (Lead Analyst)
+1 (646) 731-3308
James Wang, Senior Director
+1 (646) 731-2450
Dayna Carley, Senior Director
+1 (646) 731-2391
Scarlett Qi, Associate
+1 (646) 731-2468
Nitin Bhasin, Senior Managing Director (Rating Committee Chair)
+1 (646) 731-2334
Business Development Contact
Michele Patterson, Managing Director
+1 (646) 731-2397