Value:$2.04 per point/year
Purchase Price:$13,515.00
Closing costs:$350.00
1st Year Dues:$0.00
Expiration Year:2042 (25 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2017$13,865.00 ($1,155.42/mo)$13,865.00$3,180.00$3,180.00
2018$0.00 ($0.00/mo)$13,865.00$3,275.40$6,455.40
2019$0.00 ($0.00/mo)$13,865.00$3,373.66$9,829.06
2020$0.00 ($0.00/mo)$13,865.00$3,474.87$13,303.93
2021$0.00 ($0.00/mo)$13,865.00$3,579.12$16,883.05
2022$0.00 ($0.00/mo)$13,865.00$3,686.49$20,569.54
2023$0.00 ($0.00/mo)$13,865.00$3,797.09$24,366.63
2024$0.00 ($0.00/mo)$13,865.00$3,911.00$28,277.63
2025$0.00 ($0.00/mo)$13,865.00$4,028.33$32,305.96
2026$0.00 ($0.00/mo)$13,865.00$4,149.18$36,455.14
2027$0.00 ($0.00/mo)$13,865.00$4,273.65$40,728.79
2028$0.00 ($0.00/mo)$13,865.00$4,401.86$45,130.65
2029$0.00 ($0.00/mo)$13,865.00$4,533.92$49,664.57
2030$0.00 ($0.00/mo)$13,865.00$4,669.94$54,334.51
2031$0.00 ($0.00/mo)$13,865.00$4,810.04$59,144.55
2032$0.00 ($0.00/mo)$13,865.00$4,954.34$64,098.88
2033$0.00 ($0.00/mo)$13,865.00$5,102.97$69,201.85
2034$0.00 ($0.00/mo)$13,865.00$5,256.06$74,457.90
2035$0.00 ($0.00/mo)$13,865.00$5,413.74$79,871.64
2036$0.00 ($0.00/mo)$13,865.00$5,576.15$85,447.79
2037$0.00 ($0.00/mo)$13,865.00$5,743.43$91,191.22
2038$0.00 ($0.00/mo)$13,865.00$5,915.74$97,106.96
2039$0.00 ($0.00/mo)$13,865.00$6,093.21$103,200.17
2040$0.00 ($0.00/mo)$13,865.00$6,276.01$109,476.18
2041$0.00 ($0.00/mo)$13,865.00$6,464.29$115,940.46
2042$0.00 ($0.00/mo)$13,865.00$6,658.21$122,598.67