BLTAvailable✨✨✨✨✨Stripped
Bay Lake Tower
Listed by DVC Resale Market · Listing #BLC3590
Lifetime Cost / ptⓘ
$13.01
How this is calculated:Purchase cost $17,600 + Lifetime dues $36,059 = Total $53,659 ÷ 4,125 lifetime points = $13.01/pt
TCPPⓘ
$4.27
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.68
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
$16,750
Annual Points
125
Price / Point
$134.00
Use Year
April
Years Remaining
34
Annual Dues
$1,093
Points Available
| Use Year | Points | vs Annual (125 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 0 | Stripped |
| 2027 | 174 | +49 banked |
▶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.