BWVAvailable✨✨✨✨✨Partial Pts
Disney’s Boardwalk Villas
Listed by Fidelity Real Estate · Listing #535217
Lifetime Cost / ptⓘ
$17.02
How this is calculated:Purchase cost $20,400 + Lifetime dues $26,849 = Total $47,249 ÷ 2,776 lifetime points = $17.02/pt
TCPPⓘ
$7.35
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.47
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
$19,550
Annual Points
170
Price / Point
$115.00
Use Year
August
Years Remaining
16
Annual Dues
$1,644
Points Available
| Use Year | Points | vs Annual (170 pts) |
|---|---|---|
| 2026 | 56 | 114 stripped |
| 2027 | 170 | |
| 2028+ (annual) | 170 | 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.