BWVAvailable✨✨✨✨✨Partial Pts
BoardWalk Villas
Listed by DVC Resale Experts · Listing #BWV05451
Lifetime Cost / ptⓘ
$17.38
How this is calculated:Purchase cost $18,904 + Lifetime dues $23,705 = Total $42,609 ÷ 2,451 lifetime points = $17.38/pt
TCPPⓘ
$7.71
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$20.09
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
$18,054
Annual Points
153
Price / Point
$18.00
Use Year
October
Years Remaining
16
Annual Dues
$1,480
Points Available
| Use Year | Points | vs Annual (153 pts) |
|---|---|---|
| 2025 | 3 | 150 stripped |
| 2026 | 153 | |
| 2027+ (annual) | 153 | 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.