BWVAvailableStripped
BoardWalk Villas
Listed by DVC Resale Experts · Listing #BWV54000
Lifetime Cost / ptⓘ
$17.77
How this is calculated:Purchase cost $22,025 + Lifetime dues $26,307 = Total $48,332 ÷ 2,720 lifetime points = $17.77/pt
TCPPⓘ
$8.10
True Cost Per Point: your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$20.47
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
$21,250
Annual Points
170
Price / Point
$21.00
Use Year
December
Years Remaining
16
Annual Dues
$1,644
Estimated Closing Costs
Points Available
| Use Year | Points | vs Annual (170 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 170 | |
| 2027+ (annual) | 170 | Full alloc. each year |
▶How calculations work
Lifetime $/pt = (purchase price + broker closing fees + Disney admin fee) ÷ lifetime points + current dues per point.
For this listing: $775 broker closing fees (industry default; specific fees may vary) + Disney's $500 resale admin fee = $1,275 total fixed acquisition cost. We're still verifying this broker's exact closing cost schedule.
TCPP = purchase cost ÷ lifetime points (no dues). True Lifetime Cost/pt = same calculation but with annual dues compounding at 3%/yr. Lifetime points = near-term available points + annual points × future use years + bonus points. Dues from most recent year on record. All figures are estimates; verify with the broker before purchasing.