BWVAvailable✨✨✨✨✨Stripped
Disney’s Boardwalk Villas
Listed by Fidelity Real Estate · Listing #573881
Lifetime Cost / ptⓘ
$17.76
How this is calculated:Purchase cost $24,250 + Lifetime dues $29,015 = Total $53,265 ÷ 3,000 lifetime points = $17.76/pt
TCPPⓘ
$8.08
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$21.25
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
$23,400
Annual Points
200
Price / Point
$117.00
Use Year
February
Years Remaining
16
Annual Dues
$1,934
Points Available
| Use Year | Points | vs Annual (200 pts) |
|---|---|---|
| 2026 | 0 | Stripped |
| 2027 | 200 | |
| 2028 | 200 | |
| 2029+ (annual) | 200 | 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.