Have been following this thread quite closely because, like the OP, I'm also in the "I want to maximize savings" camp. Because of that, I went to town drawing up every Excel model I could think of, including a version where I calculated points per night for my anticipated stays to figure out how many nights of vacation I could anticipate if I only stayed at the cheapest point option each time. Apparently, I'm also in the camp of I don't mind trading down if it means more nights at Disney! Anyway, it boiled down to this:
The first four options are all buying 150 points resale with the cost per point being the average reported ROFR currently. The last row is 150 points VGF direct using the current member add-on incentives and Magical Beginnings:
Resort | Cost / point | 2023 Dues | 2023 Dues Total | Est. 2042 Dues | Est. 2042 Dues | Lifetime CAGR | Average Increase | Initial buy in | Lifetime dues | Total over contract | Average cost per year | Cost PP over time | Cost / Year / Point | Years left |
BoardWalk Villas | $107 | $ 8.53 | $ 1,706.18 | $ 15.06 | $ 3,012.00 | 3.03% | 4.03% | $ 16,050 | $23,961.68 | $40,011.68 | $2,222.87 | $14.82 | $14.48 | 18 |
Animal Kingdom Villas | $106 | $ 8.81 | $ 1,761.98 | $ 16.24 | $ 3,248.00 | 3.87% | 4.44% | $ 15,900 | $46,925.40 | $62,825.40 | $1,847.81 | $12.32 | $11.93 | 34 |
Saratoga Springs | $94 | $ 7.86 | $ 1,572.44 | $ 15.41 | $ 3,082.00 | 3.70% | 5.05% | $ 14,100 | $38,405.47 | $52,505.47 | $1,693.72 | $11.29 | $10.89 | 31 |
Grand Floridian | $150 | $ 7.33 | $ 1,466.00 | $ 11.89 | $ 2,378.00 | 2.80% | 3.28% | $ 22,500 | $46,558.11 | $69,058.11 | $1,684.34 | $11.23 | $10.99 | 41 |
VGF with incentives | 161 | $ 7.33 | $1,466.00 | $ 11.89 | $2,378.00 | 2.80% | 3.28% | $24,150.00 | $46,558.11 | $70,708.11 | $1,724.59 | $11.50 | $11.26 | 41 |
Now my math and formulas may not be as great as what a financial whiz could do AND I ONLY CALCULATED DUES THROUGH 2042, but here's what it tells me:
If financial outlay is what you're after, then a 2042 resort obviously makes the most sense. But in less than 20 years, you're done and would have to start over. If you're in this longer term, then yes, SSR resale is the best economical value BUT cost per point over time tilts to VGF resale. The incremental difference to buy VGF direct for unrestricted points (which may matter more down the line) and for whatever Disney offers to blue card members, makes it a perfectly viable option. Direct or resale, that's also 10 extra years of vacations over SSR.
So if savings is your bottom line, is it total cost over time or cost per point over time that matters most? There's your answer for best SAP. And although we should never look at these things as investments, there's something to be said for the current resale breakdown holding fairly steady where you would be able to resell VGF for more than the others, especially as we get closer to expiration dates.
As always, happy for someone to correct my model/assumptions!