BLTAvailable✨✨✨✨✨Partial Pts
Bay Lake Tower
Listed by DVC Resale Market · Listing #BL53482
Lifetime Cost / ptⓘ
$13.13
How this is calculated:Purchase cost $24,050 + Lifetime dues $47,860 = Total $71,910 ÷ 5,475 lifetime points = $13.13/pt
TCPPⓘ
$4.39
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.23
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
$23,200
Annual Points
160
Price / Point
$145.00
Use Year
December
Years Remaining
34
Annual Dues
$1,399
Points Available
| Use Year | Points | vs Annual (160 pts) |
|---|---|---|
| 2025 | 35 | 125 stripped |
| 2026 | 160 | |
| 2027+ (annual) | 160 | 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.