PVBAvailable✨✨✨✨✨Banked Points
Disney’s Polynesian Villas & Bungalows
Listed by Fidelity Real Estate · Listing #587811
Lifetime Cost / ptⓘ
$12.57
How this is calculated:Purchase cost $17,550 + Lifetime dues $34,517 = Total $52,067 ÷ 4,142 lifetime points = $12.57/pt
TCPPⓘ
$4.24
True Cost Per Point — your purchase price plus closing costs, divided by the total lifetime points in the contract. Dues not included.
True Lifetimeⓘ
$19.53
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
$16,700
Annual Points
100
Price / Point
$167.00
Use Year
December
Years Remaining
40
Annual Dues
$833
Points Available
| Use Year | Points | vs Annual (100 pts) |
|---|---|---|
| 2026 | 142 | +42 banked |
| 2027 | 100 | |
| 2028+ (annual) | 100 | 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.