BRVAvailable✨✨✨✨✨Double Points
Copper Creek Villas & Cabins At Disney’s Wilderness Lodge
Listed by Fidelity Real Estate · Listing #454443
Lifetime Cost / ptⓘ
$18.34
How this is calculated:Purchase cost $30,850 + Lifetime dues $35,162 = Total $66,012 ÷ 3,600 lifetime points = $18.34/pt
TCPPⓘ
$8.57
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.65
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
$30,000
Annual Points
200
Price / Point
$150.00
Use Year
August
Years Remaining
16
Annual Dues
$1,953
Points Available
| Use Year | Points | vs Annual (200 pts) |
|---|---|---|
| 2026 | 400 | +200 banked |
| 2027 | 200 | |
| 2028+ (annual) | 200 | 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.