BRVAvailable✨✨✨✨✨Banked Points
Copper Creek Villas & Cabins At Disney’s Wilderness Lodge
Listed by Fidelity Real Estate · Listing #301973
Lifetime Cost / ptⓘ
$18.23
How this is calculated:Purchase cost $64,650 + Lifetime dues $74,602 = Total $139,252 ÷ 7,638 lifetime points = $18.23/pt
TCPPⓘ
$8.46
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.87
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
$63,800
Annual Points
440
Price / Point
$145.00
Use Year
December
Years Remaining
16
Annual Dues
$4,298
Points Available
| Use Year | Points | vs Annual (440 pts) |
|---|---|---|
| 2025 | 598 | +158 banked |
| 2026 | 440 | |
| 2027+ (annual) | 440 | 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.