AKVAvailable✨✨✨✨✨Banked Points
Animal Kingdom Villas
Listed by DVC Resale Experts · Listing #AKV10640
Lifetime Cost / ptⓘ
$13.71
How this is calculated:Purchase cost $22,650 + Lifetime dues $64,887 = Total $87,537 ÷ 6,386 lifetime points = $13.71/pt
TCPPⓘ
$3.55
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.54
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
$21,800
Annual Points
200
Price / Point
$21.00
Use Year
April
Years Remaining
31
Annual Dues
$2,032
Points Available
| Use Year | Points | vs Annual (200 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 386 | +186 banked |
| 2027+ (annual) | 200 | Full alloc. each year |
▶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.