SSRAvailable✨✨✨✨✨Partial Pts
Disney’s Saratoga Springs Resort
Listed by Fidelity Real Estate · Listing #533955
Lifetime Cost / ptⓘ
$13.12
How this is calculated:Purchase cost $12,850 + Lifetime dues $30,016 = Total $42,866 ÷ 3,267 lifetime points = $13.12/pt
TCPPⓘ
$3.93
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$18.57
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
$12,000
Annual Points
120
Price / Point
$100.00
Use Year
February
Years Remaining
28
Annual Dues
$1,103
Points Available
| Use Year | Points | vs Annual (120 pts) |
|---|---|---|
| 2026 | 27 | 93 stripped |
| 2027 | 120 | |
| 2028+ (annual) | 120 | 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.