BWVAvailable✨✨✨✨✨Partial Pts
Boardwalk Villas
Listed by The Timeshare Store · Listing #BW270-02-0225
Lifetime Cost / ptⓘ
$17.36
How this is calculated:Purchase cost $31,900 + Lifetime dues $40,137 = Total $72,037 ÷ 4,150 lifetime points = $17.36/pt
TCPPⓘ
$7.69
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$20.49
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
$31,050
Annual Points
270
Price / Point
$115.00
Use Year
February
Years Remaining
16
Annual Dues
$2,611
Points Available
| Use Year | Points | vs Annual (270 pts) |
|---|---|---|
| 2025 | 0 | Stripped |
| 2026 | 100 | 170 stripped |
| 2027+ (annual) | 270 | Full alloc. each year |
+5 banked points included
Notes from Broker
2025 - 0 Points (5 points were banked into 2026) 2026 - 100 points currently available (95 + 5 banked points from 2025, banked points need to be used by 2/1/27) 2027 - 270 points coming on 2/1/27
▶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.