BRVAvailable✨✨✨✨✨Banked Points
Copper Creek Villas & Cabins At Disney’s Wilderness Lodge
Listed by Fidelity Real Estate · Listing #430794
Lifetime Cost / ptⓘ
$18.74
How this is calculated:Purchase cost $15,350 + Lifetime dues $16,712 = Total $32,062 ÷ 1,711 lifetime points = $18.74/pt
TCPPⓘ
$8.97
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$20.77
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
$14,500
Annual Points
100
Price / Point
$145.00
Use Year
June
Years Remaining
16
Annual Dues
$977
Points Available
| Use Year | Points | vs Annual (100 pts) |
|---|---|---|
| 2026 | 111 | +11 banked |
| 2027 | 100 | |
| 2028+ (annual) | 100 | 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.