VGCAvailable✨✨✨✨✨Banked Points
Disney’s Villas At The Grand Californian
Listed by Fidelity Real Estate · Listing #483054
Lifetime Cost / ptⓘ
$17.12
How this is calculated:Purchase cost $51,850 + Lifetime dues $64,947 = Total $116,797 ÷ 6,822 lifetime points = $17.12/pt
TCPPⓘ
$7.60
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$23.79
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
$51,000
Annual Points
200
Price / Point
$255.00
Use Year
March
Years Remaining
34
Annual Dues
$1,904
Points Available
| Use Year | Points | vs Annual (200 pts) |
|---|---|---|
| 2026 | 222 | +22 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.