BWVAvailable✨✨✨✨✨Stripped
Boardwalk Villas
Listed by The Timeshare Store · Listing #BW100-09-0419
Lifetime Cost / ptⓘ
$18.20
How this is calculated:Purchase cost $13,650 + Lifetime dues $15,475 = Total $29,125 ÷ 1,600 lifetime points = $18.20/pt
TCPPⓘ
$8.53
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$21.03
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
$12,800
Annual Points
100
Price / Point
$128.00
Use Year
September
Years Remaining
16
Annual Dues
$967
Points Available
| Use Year | Points | vs Annual (100 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 200 | +100 banked |
| 2027+ (annual) | 100 | Full alloc. each year |
Notes from Broker
2025- 0 points 2026- 200 points coming on 9/1/26 (100 + 100 banked) 2027- 100 points coming on 9/1/27
▶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.