BCVAvailable✨✨✨✨✨Partial Pts
Disney’s Beach Club Villas
Listed by Fidelity Real Estate · Listing #547033
Lifetime Cost / ptⓘ
$20.99
How this is calculated:Purchase cost $4,350 + Lifetime dues $3,817 = Total $8,167 ÷ 389 lifetime points = $20.99/pt
TCPPⓘ
$11.18
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$25.18
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
$3,500
Annual Points
25
Price / Point
$140.00
Use Year
March
Years Remaining
16
Annual Dues
$245
Points Available
| Use Year | Points | vs Annual (25 pts) |
|---|---|---|
| 2026 | 14 | 11 stripped |
| 2027 | 25 | |
| 2028+ (annual) | 25 | 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.