VGCAvailable✨✨✨✨✨Banked Points
Disney’s Villas At The Grand Californian
Listed by Fidelity Real Estate · Listing #477626
Lifetime Cost / ptⓘ
$17.00
How this is calculated:Purchase cost $37,250 + Lifetime dues $47,401 = Total $84,651 ÷ 4,979 lifetime points = $17.00/pt
TCPPⓘ
$7.48
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$23.04
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
$36,400
Annual Points
140
Price / Point
$260.00
Use Year
June
Years Remaining
34
Annual Dues
$1,333
Points Available
| Use Year | Points | vs Annual (140 pts) |
|---|---|---|
| 2026 | 219 | +79 banked |
| 2027 | 140 | |
| 2028+ (annual) | 140 | 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.