BWVAvailable✨✨✨✨✨Banked Points
Disney’s Boardwalk Villas
Listed by Fidelity Real Estate · Listing #533804
Lifetime Cost / ptⓘ
$17.40
How this is calculated:Purchase cost $15,150 + Lifetime dues $18,966 = Total $34,116 ÷ 1,961 lifetime points = $17.40/pt
TCPPⓘ
$7.73
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$18.92
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
$14,300
Annual Points
110
Price / Point
$130.00
Use Year
September
Years Remaining
16
Annual Dues
$1,064
Points Available
| Use Year | Points | vs Annual (110 pts) |
|---|---|---|
| 2026 | 201 | +91 banked |
| 2027 | 110 | |
| 2028+ (annual) | 110 | 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.