CCVAvailable✨✨✨✨✨Partial Pts
Copper Creek Villas
Listed by DVC Resale Experts · Listing #WCC10211
Lifetime Cost / ptⓘ
$12.17
How this is calculated:Purchase cost $24,600 + Lifetime dues $70,419 = Total $95,019 ÷ 7,807 lifetime points = $12.17/pt
TCPPⓘ
$3.15
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$21.22
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
$23,750
Annual Points
190
Price / Point
$23.00
Use Year
March
Years Remaining
42
Annual Dues
$1,714
Points Available
| Use Year | Points | vs Annual (190 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 17 | 173 stripped |
| 2027+ (annual) | 190 | 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.