CCVAvailable✨✨✨✨✨Stripped
Copper Creek Villas
Listed by DVC Resale Experts · Listing #WCC07756
Lifetime Cost / ptⓘ
$13.15
How this is calculated:Purchase cost $17,350 + Lifetime dues $37,884 = Total $55,234 ÷ 4,200 lifetime points = $13.15/pt
TCPPⓘ
$4.13
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$21.87
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
$16,500
Annual Points
100
Price / Point
$16.00
Use Year
June
Years Remaining
42
Annual Dues
$902
Points Available
| Use Year | Points | vs Annual (100 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 100 | |
| 2027+ (annual) | 100 | 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.