That's simply wrong...and you obviously don't understand that.
There's only ONE unknown variable - the nightly room rate - and even if that number is as low as $350/night (unlikely based on marriott.com rates), the $509 million could be earned by renting only about 13% of the total available room nights. I am doing a pro forma sensitivity analysis after all, not a to-the-penny accounting book entry for their earnings report. It's clear from any reasonable sensitivity analysis of that ONE relevant variable (nighty room rate) that by only renting somewhere in the general neighborhood of 10% or so +/- 3% of inventory, MVW can easily earn the half a billion dollar figure that concerns you so much. Whether it's actually 7%, 10%, or 13% is largely irrelevant. The fact is, by any measure, it is a very small percentage, and MVW is totally entitled to rent any inventory they control through Bonvoy/Explorer Collection points exchanges, unused intervals inside 60 days, unsold Trust interests, and any other weeks they may own that have not yet been placed into the Trusts.
Bottom line, for a company with over 32,000 available keys, it doesn't take a large percentage of those keys to fall under their control for them to be able to earn $500 million in rental income. That's fairly small potatoes for them - as the chart below shows, it's only about 15% of EBITDA.
View attachment 80546