While I realize that the name may still be in flux, and since reflections makes no sense to me I am using DLR for now for simplicity
I had a few thoughts, first is that I would be very surprised if by total sqft for room that DVC uses was not more then half of the space. This in in part based on Disney’s reduction of cash rooms at Poly, WL and AKL over the past decade. In my opinion I think ¼ to 2/5 cash by room count is much more likely. This is also based on the short-term profit motive below.
First from the rendering and overall layout it is pretty clear that like BVW the hotel is the east end with DVC to the west of the portico. I also believe it is likely that the 10 raised units are part of the hotel and may be super premium suites. The 2 A frames may also contain premium hotel rooms since they scale as being way to big for a single occupancy given that they appear as though they have either a loft f 2nd floor.
So for the Hotel side I get 606 main building traditional hotel rooms, 10 likely 2br raised suites and 8 BW garden room types of mini suites.
On the DVC side, I count 848 studio equivalents, which could break out to 100 studios, 150 2br lockoffs, 100 2br dedicated and 11 3br GVs. Again to this you have to add the 8 a frame buildings. They appear way too big for a single unit unless they are moving to mega villas of 4 to 6 bedrooms. My guess is that they are at least 2 units per building with one 2 to 3 br as the dramatic lakeview with the 30 foot plus high glass front, and a second as a rear facing pond view.
So if you use a average hotel rack of $600, apply a 97% in service rate, a 85% occupancy rate and an 18% average discount you come up with about 90 million yearly gross from hotel rooms. Even if you apply a 20% net which is well above the 6 to 14% that is consider the range for well run hotels, you are still only looking at 18 Million in profits pre year or 900 million over 50 years
On the DVC side assuming average studio weekly points of 140, 2br of 400, GV of 750 and the lake facing Villas of 1200 for 50 salable weeks you get about 637K points. At $200 per point that comes to about 1.274 billion dollars. Construction should be in the 180 to 225 million range so even with sales cost Disney will net over a billion dollars on the DVC side.
Even at Disney excellent bonding rate, the 900 million that they might make from the hotel side over 50 years is only worth 400 million in current dollars or $660,000 per room/studio. One the DVC side each studio equivalent generates about 1.1 million in profits over 2-3 sales years.
This is why the idea of DLR being majority hotel will simply not happen. You might ask whey build hotels at all. The answer is that you need them for the non regular visitors, those who can not make the level of investment that DVC is, to get visitors initially hooked on the premium WDW experiance so they want to buy in, and as a DVC value comparison to keep the sales price high.
Sorry for all the numbers but if you want to know what Disney is likely to do you have to follow the dollars.