Value:$17.68 per point/year
Purchase Price:$13,570.00
Closing costs:$350.00
1st Year Dues:$1,997.98
($181.63/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$15,917.98 ($1,326.50/mo)$15,917.98$2,760.00$2,760.00
2020$2,267.17 ($188.93/mo)$18,185.15$2,842.80$5,602.80
2021$2,358.23 ($196.52/mo)$20,543.38$2,928.08$8,530.88
2022$2,452.96 ($204.41/mo)$22,996.34$3,015.93$11,546.81
2023$2,551.48 ($212.62/mo)$25,547.82$3,106.40$14,653.21
2024$2,653.97 ($221.16/mo)$28,201.79$3,199.60$17,852.81
2025$2,760.57 ($230.05/mo)$30,962.36$3,295.58$21,148.40
2026$2,871.45 ($239.29/mo)$33,833.81$3,394.45$24,542.85
2027$2,986.79 ($248.90/mo)$36,820.60$3,496.29$28,039.13
2028$3,106.76 ($258.90/mo)$39,927.37$3,601.17$31,640.31
2029$3,231.55 ($269.30/mo)$43,158.92$3,709.21$35,349.52
2030$3,361.35 ($280.11/mo)$46,520.27$3,820.49$39,170.00
2031$3,496.37 ($291.36/mo)$50,016.64$3,935.10$43,105.10
2032$3,636.81 ($303.07/mo)$53,653.45$4,053.15$47,158.25
2033$3,782.89 ($315.24/mo)$57,436.34$4,174.75$51,333.00
2034$3,934.83 ($327.90/mo)$61,371.17$4,299.99$55,632.99
2035$4,092.88 ($341.07/mo)$65,464.05$4,428.99$60,061.98
2036$4,257.28 ($354.77/mo)$69,721.34$4,561.86$64,623.84
2037$4,428.29 ($369.02/mo)$74,149.62$4,698.72$69,322.56
2038$4,606.16 ($383.85/mo)$78,755.78$4,839.68$74,162.23
2039$4,791.17 ($399.26/mo)$83,546.95$4,984.87$79,147.10
2040$4,983.62 ($415.30/mo)$88,530.57$5,134.41$84,281.51
2041$5,183.80 ($431.98/mo)$93,714.37$5,288.45$89,569.96
2042$5,392.01 ($449.33/mo)$99,106.38$5,447.10$95,017.06