BWVAvailable✨✨✨✨✨Stripped
Boardwalk Villas
Listed by The Timeshare Store · Listing #BW250-12-0106-1
Lifetime Cost / ptⓘ
$17.20
How this is calculated:Purchase cost $30,100 + Lifetime dues $38,687 = Total $68,787 ÷ 4,000 lifetime points = $17.20/pt
TCPPⓘ
$7.53
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.83
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
$29,250
Annual Points
250
Price / Point
$117.00
Use Year
December
Years Remaining
16
Annual Dues
$2,418
Points Available
| Use Year | Points | vs Annual (250 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 250 | |
| 2027+ (annual) | 250 | Full alloc. each year |
Notes from Broker
2025- 0 points 2026- 250 points coming on 12/1/26 2027- 250 points coming on 12/1/27
▶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.