Yes that is true but I am not stating you would be in a withdraw phase necessarily. I am assuming, although I suppose I didn't state it explicitly, that your money is sitting there since I am also assuming it is compounding. The difference between your dues and cost of renting points is being paid by disposable income, which in theory is increasing your cash cost annually, but when compared to what your money is earning you are net 0 (or better or worse off depending on the variables, including price and MF). Perhaps the $1200-$1400 difference in cash is just me assuming that won't cripple your finances, which is probably a fair assumption for a dvc cash payor.
I admit I am not going through actuarial charts to model out my likelihood of death during each year or trying to predict a recession; this does not factor in the probability of a recession on the date you are withdrawing just like no one assumes a recession when they have to sell their house. although paying dues and for a disney vacation apparently is not affected whatsoever if there is recession?
I would still posit in your suggested scenario of a 25% market drop you would much rather have your $22,500 that is much more liquid and available to convert to cash than have it spent on dvc which will be worth much less in your suggested scenario. Sure it blows up the assumptions but if your alternative is to buy dvc that to me is a head scratcher because you could sell your a portion of your stock and buy dvc for pennies the next year if you wanted to and be far better off; a 25% drop in the market would cripple people and decimate the
dvc resale market.
Sorry I understand everyone has their own analysis, but the response to what is a pretty basic investment analysis of "well if there's a recession you are going to wish you had dumped all that money into dvc" is a bit nonsensical is it not?
Obviously the modelling is imperfect, but how would you factor in the recession scenario you suggested? It isn't really practical, as the best alternative in the original post I replied to would be to never spend cash on dvc and never invest either. The recession hits and you could stay in cash and buy dvc after the recession and pay 30-40 cents on the dollar for what you were going to buy a year before. My point being making that assumption of a potential recession should actually make someone less likely to buy dvc if you ran the numbers.