PVBAvailable✨✨✨✨✨
Disney's Polynesian Villas & Bungalows
Listed by DVC By Resale · Listing #P1509WH0
Lifetime Cost / ptⓘ
$12.45
How this is calculated:Purchase cost $25,300 + Lifetime dues $51,250 = Total $76,550 ÷ 6,150 lifetime points = $12.45/pt
TCPPⓘ
$4.11
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.52
True Lifetime Cost Per Point — the most complete estimate. Includes purchase costs, admin fee, and projected annual dues growing at 3%/yr over the life of the contract.
Ask Price
$24,450
Annual Points
150
Price / Point
$163.00
Use Year
September
Years Remaining
40
Annual Dues
$1,250
Points Available
| Use Year | Points | vs Annual (150 pts) |
|---|---|---|
| 2027+ (annual) | 150 | Full alloc. each year |
Notes from Broker
53 points coming in September or borrow them now! All 150 coming in '27
▶How calculations work
TCPP = (ask + $700 closing + $150 other costs) ÷ lifetime points. Lifetime Cost/pt = TCPP + current annual dues per point (flat, no growth assumed). True Lifetime Cost/pt = all purchase costs + $500 admin fee + estimated lifetime dues compounding at 3%/yr, ÷ lifetime points. Lifetime points = near-term available points + annual points × (years remaining − 1) + bonus points. Dues from most recent year on record. All figures are estimates; verify with the broker before purchasing.