How did you calculate your $4.92 pp for buy in price? I’m trying to do something similar using 100 points direct at AKL. Do I mark some assumptions (avg # nights for instance) and then calculate over life of contract? Thanks for any info.
I'll give you my example. We bought 75 points at BWV in 2017 for $105 a point. With fees the contract cost $8404 dollars.
I got a some 2017 points and all 2018 points and forward. Counting up 22 years of points that's 1708 points. (Through 2041 - remember even though they tell you the contract is until 2042 - that's January 2042 to you don't actually get 2042 points.).
That's $8404 / 1708 points = $4.92 / point as the value of my buy-in. Then in 2019 my dues are an additional $7.17 / point - so in 2019 those points cost me $4.92+7.17= $12.09 / point
My other contracts -
AKV in 2014 at $74 a point - $1.86 / point.
AKV last month at $112 a point = $3.14 / point
So let say you pay $175 direct at AKV and we'll include 2019 points. One hundred points cost $17,500 + whatever closing cost so let's call it $18,000. 2019 to 2056 is 38 years worth of points, so 3,800 points. so cost basis is $4.73 / point. So you would be paying roughly $1.59 / point more than I paid to earn member benefits. Then add MF of $7.44 / point give you $12.17 / point of your actual cost per point. So a night in a 1-bedroom at 26 points would cost $316.42.
Yes this doesn't take into account inflation of the original $$ buy-in, but to me that is sunk costs unless I sell the contract, so I just keep that number the same year to year. You could add an inflation factor if you like.
A couple last examples:
Riviera at $188 / point and 50 years gives you $3.76 / point, so on a per point basis, Riviera is technically the cheapest direct buy per point, but MF of $8.31 a point = $12.07 / point - it's actually a very similar cost. Then factor in the points to stay at Riviera vs AKV and you will find a 25 point room at Riviera costs a lot more than a 16 point room at AKV. However, the value of the Riviera point is very similar to the AKV point.
Cost basis ranges can be huge.
Now Beach Club direct at $235 / point with 22 years left you are looking at $10.68 cost basis, compare to $3.76 / point for Riviera, there's an awful good argument for buying Riviera direct versus Beach Club. And in 20 years when Beach Clubs value is near zero, you will still be able to get some value for Riviera.