Value:$2.36 per point/year
Purchase Price:$13,570.00
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$13,920.00 ($1,160.00/mo)$13,920.00$2,760.00$2,760.00
2018$0.00 ($0.00/mo)$13,920.00$2,842.80$5,602.80
2019$0.00 ($0.00/mo)$13,920.00$2,928.08$8,530.88
2020$0.00 ($0.00/mo)$13,920.00$3,015.93$11,546.81
2021$0.00 ($0.00/mo)$13,920.00$3,106.40$14,653.21
2022$0.00 ($0.00/mo)$13,920.00$3,199.60$17,852.81
2023$0.00 ($0.00/mo)$13,920.00$3,295.58$21,148.40
2024$0.00 ($0.00/mo)$13,920.00$3,394.45$24,542.85
2025$0.00 ($0.00/mo)$13,920.00$3,496.29$28,039.13
2026$0.00 ($0.00/mo)$13,920.00$3,601.17$31,640.31
2027$0.00 ($0.00/mo)$13,920.00$3,709.21$35,349.52
2028$0.00 ($0.00/mo)$13,920.00$3,820.49$39,170.00
2029$0.00 ($0.00/mo)$13,920.00$3,935.10$43,105.10
2030$0.00 ($0.00/mo)$13,920.00$4,053.15$47,158.25
2031$0.00 ($0.00/mo)$13,920.00$4,174.75$51,333.00
2032$0.00 ($0.00/mo)$13,920.00$4,299.99$55,632.99
2033$0.00 ($0.00/mo)$13,920.00$4,428.99$60,061.98
2034$0.00 ($0.00/mo)$13,920.00$4,561.86$64,623.84
2035$0.00 ($0.00/mo)$13,920.00$4,698.72$69,322.56
2036$0.00 ($0.00/mo)$13,920.00$4,839.68$74,162.23
2037$0.00 ($0.00/mo)$13,920.00$4,984.87$79,147.10
2038$0.00 ($0.00/mo)$13,920.00$5,134.41$84,281.51
2039$0.00 ($0.00/mo)$13,920.00$5,288.45$89,569.96
2040$0.00 ($0.00/mo)$13,920.00$5,447.10$95,017.06
2041$0.00 ($0.00/mo)$13,920.00$5,610.51$100,627.57
2042$0.00 ($0.00/mo)$13,920.00$5,778.83$106,406.40