Value:$14.14 per point/year
Purchase Price:$33,600.00
Closing costs:$350.00
1st Year Dues:$2,349.14
($213.56/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$36,299.14 ($3,024.93/mo)$36,299.14$4,200.00$4,200.00
2020$2,631.86 ($219.32/mo)$38,931.00$4,326.00$8,526.00
2021$2,702.89 ($225.24/mo)$41,633.89$4,455.78$12,981.78
2022$2,775.84 ($231.32/mo)$44,409.73$4,589.45$17,571.23
2023$2,850.75 ($237.56/mo)$47,260.48$4,727.14$22,298.37
2024$2,927.69 ($243.97/mo)$50,188.17$4,868.95$27,167.32
2025$3,006.70 ($250.56/mo)$53,194.87$5,015.02$32,182.34
2026$3,087.84 ($257.32/mo)$56,282.71$5,165.47$37,347.81
2027$3,171.18 ($264.26/mo)$59,453.89$5,320.43$42,668.25
2028$3,256.76 ($271.40/mo)$62,710.65$5,480.05$48,148.29
2029$3,344.66 ($278.72/mo)$66,055.31$5,644.45$53,792.74
2030$3,434.92 ($286.24/mo)$69,490.23$5,813.78$59,606.52
2031$3,527.62 ($293.97/mo)$73,017.85$5,988.20$65,594.72
2032$3,622.83 ($301.90/mo)$76,640.68$6,167.84$71,762.56
2033$3,720.60 ($310.05/mo)$80,361.28$6,352.88$78,115.44
2034$3,821.01 ($318.42/mo)$84,182.29$6,543.46$84,658.90
2035$3,924.13 ($327.01/mo)$88,106.42$6,739.77$91,398.67
2036$4,030.04 ($335.84/mo)$92,136.46$6,941.96$98,340.63
2037$4,138.80 ($344.90/mo)$96,275.26$7,150.22$105,490.85
2038$4,250.50 ($354.21/mo)$100,525.76$7,364.73$112,855.57
2039$4,365.21 ($363.77/mo)$104,890.97$7,585.67$120,441.24
2040$4,483.02 ($373.58/mo)$109,373.99$7,813.24$128,254.48
2041$4,604.01 ($383.67/mo)$113,977.99$8,047.63$136,302.11
2042$4,728.26 ($394.02/mo)$118,706.25$8,289.06$144,591.17