PVBAvailable✨✨✨✨✨
Disney's Polynesian Villas & Bungalows
Listed by DVC By Resale · Listing #P1606MI0
Lifetime Cost / ptⓘ
$12.39
How this is calculated:Purchase cost $26,610 + Lifetime dues $54,667 = Total $81,277 ÷ 6,560 lifetime points = $12.39/pt
TCPPⓘ
$4.06
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.46
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
$25,760
Annual Points
160
Price / Point
$161.00
Use Year
June
Years Remaining
40
Annual Dues
$1,333
Points Available
| Use Year | Points | vs Annual (160 pts) |
|---|---|---|
| 2027+ (annual) | 160 | Full alloc. each year |
Notes from Broker
31 points coming in June and all 160 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.