BRVAvailable✨✨✨✨✨Stripped
Boulder Ridge Villas
Listed by DVC Resale Experts · Listing #WBR72610
Lifetime Cost / ptⓘ
$16.26
How this is calculated:Purchase cost $31,150 + Lifetime dues $46,883 = Total $78,033 ÷ 4,800 lifetime points = $16.26/pt
TCPPⓘ
$6.49
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$18.90
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
$30,300
Annual Points
300
Price / Point
$30.00
Use Year
June
Years Remaining
16
Annual Dues
$2,930
Points Available
| Use Year | Points | vs Annual (300 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 465 | +165 banked |
| 2027+ (annual) | 300 | 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.