Value:$17.34 per point/year
Purchase Price:$13,515.00
Closing costs:$350.00
1st Year Dues:$2,302.02
($209.27/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$16,167.02 ($1,347.25/mo)$16,167.02$3,180.00$3,180.00
2020$2,612.17 ($217.68/mo)$18,779.19$3,275.40$6,455.40
2021$2,717.09 ($226.42/mo)$21,496.29$3,373.66$9,829.06
2022$2,826.23 ($235.52/mo)$24,322.52$3,474.87$13,303.93
2023$2,939.75 ($244.98/mo)$27,262.27$3,579.12$16,883.05
2024$3,057.83 ($254.82/mo)$30,320.10$3,686.49$20,569.54
2025$3,180.66 ($265.05/mo)$33,500.76$3,797.09$24,366.63
2026$3,308.41 ($275.70/mo)$36,809.18$3,911.00$28,277.63
2027$3,441.30 ($286.78/mo)$40,250.48$4,028.33$32,305.96
2028$3,579.53 ($298.29/mo)$43,830.01$4,149.18$36,455.14
2029$3,723.31 ($310.28/mo)$47,553.32$4,273.65$40,728.79
2030$3,872.86 ($322.74/mo)$51,426.18$4,401.86$45,130.65
2031$4,028.42 ($335.70/mo)$55,454.61$4,533.92$49,664.57
2032$4,190.23 ($349.19/mo)$59,644.84$4,669.94$54,334.51
2033$4,358.54 ($363.21/mo)$64,003.39$4,810.04$59,144.55
2034$4,533.61 ($377.80/mo)$68,537.00$4,954.34$64,098.88
2035$4,715.72 ($392.98/mo)$73,252.72$5,102.97$69,201.85
2036$4,905.13 ($408.76/mo)$78,157.85$5,256.06$74,457.90
2037$5,102.16 ($425.18/mo)$83,260.00$5,413.74$79,871.64
2038$5,307.09 ($442.26/mo)$88,567.10$5,576.15$85,447.79
2039$5,520.26 ($460.02/mo)$94,087.36$5,743.43$91,191.22
2040$5,742.00 ($478.50/mo)$99,829.36$5,915.74$97,106.96
2041$5,972.64 ($497.72/mo)$105,801.99$6,093.21$103,200.17
2042$6,212.54 ($517.71/mo)$112,014.53$6,276.01$109,476.18