PVBAvailable✨✨✨✨✨Partial Pts
Disney’s Polynesian Villas & Bungalows
Listed by Fidelity Real Estate · Listing #548285
Lifetime Cost / ptⓘ
$12.72
How this is calculated:Purchase cost $26,350 + Lifetime dues $50,033 = Total $76,383 ÷ 6,004 lifetime points = $12.72/pt
TCPPⓘ
$4.39
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$20.17
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
$25,500
Annual Points
150
Price / Point
$170.00
Use Year
September
Years Remaining
40
Annual Dues
$1,250
Points Available
| Use Year | Points | vs Annual (150 pts) |
|---|---|---|
| 2026 | 4 | 146 stripped |
| 2027 | 150 | |
| 2028+ (annual) | 150 | 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.