Value:$16.51 per point/year
Purchase Price:$10,560.00
Closing costs:$350.00
1st Year Dues:$0.00
Expiration Year:2042 (24 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2018$10,910.00 ($909.17/mo)$10,910.00$1,920.00$1,920.00
2019$1,370.08 ($114.17/mo)$12,280.08$1,977.60$3,897.60
2020$1,434.52 ($119.54/mo)$13,714.60$2,036.93$5,934.53
2021$1,501.98 ($125.17/mo)$15,216.58$2,098.04$8,032.56
2022$1,572.62 ($131.05/mo)$16,789.20$2,160.98$10,193.54
2023$1,646.58 ($137.22/mo)$18,435.79$2,225.81$12,419.35
2024$1,724.03 ($143.67/mo)$20,159.81$2,292.58$14,711.93
2025$1,805.11 ($150.43/mo)$21,964.92$2,361.36$17,073.29
2026$1,890.00 ($157.50/mo)$23,854.92$2,432.20$19,505.48
2027$1,978.89 ($164.91/mo)$25,833.82$2,505.16$22,010.65
2028$2,071.96 ($172.66/mo)$27,905.78$2,580.32$24,590.97
2029$2,169.41 ($180.78/mo)$30,075.19$2,657.73$27,248.70
2030$2,271.44 ($189.29/mo)$32,346.62$2,737.46$29,986.16
2031$2,378.27 ($198.19/mo)$34,724.89$2,819.58$32,805.74
2032$2,490.12 ($207.51/mo)$37,215.01$2,904.17$35,709.91
2033$2,607.23 ($217.27/mo)$39,822.24$2,991.30$38,701.21
2034$2,729.85 ($227.49/mo)$42,552.09$3,081.04$41,782.25
2035$2,858.24 ($238.19/mo)$45,410.33$3,173.47$44,955.72
2036$2,992.67 ($249.39/mo)$48,403.00$3,268.67$48,224.39
2037$3,133.41 ($261.12/mo)$51,536.41$3,366.73$51,591.12
2038$3,280.78 ($273.40/mo)$54,817.19$3,467.73$55,058.85
2039$3,435.08 ($286.26/mo)$58,252.27$3,571.77$58,630.62
2040$3,596.63 ($299.72/mo)$61,848.90$3,678.92$62,309.54
2041$3,765.79 ($313.82/mo)$65,614.69$3,789.29$66,098.82
2042$3,942.90 ($328.57/mo)$69,557.59$3,902.96$70,001.79