Your Math is correct, but there can be different perspectives on things. I tend to look at the
DVC resorts with 20 years have bad long term value compared to say Grand Floridian with 42 years left.
So if you want a 20 year resort like Beach club you definitely need to want to stay there a majority of the time. I bought Boardwalk so i get it.
So how i did the math from reading all the info here (ty disboards)
Beach Club at $172 per point for 121 points is $20812, with closing costs probably around $21600. With roughly 20 years left of points thats $21600 \20 = $1080 for each years of points and then the cost of dues. Break it down per point just divide by 121 points so $8.93/p each year + dues per point @$7.54 = $16.46 per point
Now look at something like Grand Floridian direct at 150 points (because they make you buy 150 first time), Not sure what the promotions are but non discounted price is $207/p. So 150 * $207 = $31050 + closing costs probably around $31850. But Grand has 42 years left on contract. So $759 per year then divide by 150 points $5.06/p per year, with Dues at $7.01 you get your point cost at $12.07
So better point cost. But then you have to look at how many points per room as some resorts have hight and lower points for a week, so lets say a week
Studio at Beach Club in the summer - 116 points at $16.46/p = $1910 for the week
Studio Standard at Grand in the summer - 132 points at $12.07 = $1594 for the week
So a week at the grand is less. But you had to pay more upfront to get Grand.
Then lets say you use your points at Saratoga, studio in the summer is 102 points
With Beach Club points the room costs - $1679 for the week
With Grand Points the room costs - $1232 for the week
This is why buying at Beach club, you want to make sure your using it to stay at Beach club for maybe 75% of the time, otherwise you would of been better off buying what they call Sleep around points, (cheaper points)
Not sure what the current math is, but Saratoga, Poly, Bay Lake and Copper Creek were the better ones for Sleep around points. Talking resale not direct.
But you will have a hard time getting Beach club with sleep around points, hence needing to own at Beach Club to get rooms there. Unless your planning on one bedroom stays, those you can get rooms at Beach club here and there.
In the end you math is right though, if you were going to pay for a room at Beach club cash anyway, then you are saving allot of money per trip getting DVC.
Side notes, simple math, not taking into account inflation, dues increases and if you have interest from a loan for the DVC Purchase
