VDHAvailableBanked Points
Villas At Disneyland Hotel
Listed by DVC Resale Experts · Listing #VDH22680
Lifetime Cost / ptⓘ
$13.82
How this is calculated:Purchase cost $63,164 + Lifetime dues $202,575 = Total $265,739 ÷ 19,228 lifetime points = $13.82/pt
TCPPⓘ
$3.29
True Cost Per Point: your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$25.31
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
$61,600
Annual Points
400
Price / Point
$61.00
Use Year
June
Years Remaining
48
Annual Dues
$4,214
Estimated Closing Costs
Points Available
| Use Year | Points | vs Annual (400 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 428 | +28 banked |
| 2027+ (annual) | 400 | Full alloc. each year |
+28 banked points included
▶How calculations work
Lifetime $/pt = (purchase price + broker closing fees + Disney admin fee) ÷ lifetime points + current dues per point.
For this listing: $1,289 broker closing fees (industry default; specific fees may vary) + Disney's $500 resale admin fee = $1,789 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.