CCVAvailable✨✨✨✨✨Stripped
Copper Creek Villas
Listed by DVC Resale Experts · Listing #WCC24053
Lifetime Cost / ptⓘ
$12.55
How this is calculated:Purchase cost $13,360 + Lifetime dues $34,096 = Total $47,456 ÷ 3,780 lifetime points = $12.55/pt
TCPPⓘ
$3.53
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$21.28
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
$12,510
Annual Points
90
Price / Point
$12.00
Use Year
September
Years Remaining
42
Annual Dues
$812
Points Available
| Use Year | Points | vs Annual (90 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 139 | +49 banked |
| 2027+ (annual) | 90 | 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.