Value:$2.75 per point/year
Purchase Price:$10,560.00
Closing costs:$350.00
1st Year Dues:$0.00
($0.00/month for 8 months)
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$0.00 ($0.00/mo)$10,910.00$1,977.60$3,897.60
2020$0.00 ($0.00/mo)$10,910.00$2,036.93$5,934.53
2021$0.00 ($0.00/mo)$10,910.00$2,098.04$8,032.56
2022$0.00 ($0.00/mo)$10,910.00$2,160.98$10,193.54
2023$0.00 ($0.00/mo)$10,910.00$2,225.81$12,419.35
2024$0.00 ($0.00/mo)$10,910.00$2,292.58$14,711.93
2025$0.00 ($0.00/mo)$10,910.00$2,361.36$17,073.29
2026$0.00 ($0.00/mo)$10,910.00$2,432.20$19,505.48
2027$0.00 ($0.00/mo)$10,910.00$2,505.16$22,010.65
2028$0.00 ($0.00/mo)$10,910.00$2,580.32$24,590.97
2029$0.00 ($0.00/mo)$10,910.00$2,657.73$27,248.70
2030$0.00 ($0.00/mo)$10,910.00$2,737.46$29,986.16
2031$0.00 ($0.00/mo)$10,910.00$2,819.58$32,805.74
2032$0.00 ($0.00/mo)$10,910.00$2,904.17$35,709.91
2033$0.00 ($0.00/mo)$10,910.00$2,991.30$38,701.21
2034$0.00 ($0.00/mo)$10,910.00$3,081.04$41,782.25
2035$0.00 ($0.00/mo)$10,910.00$3,173.47$44,955.72
2036$0.00 ($0.00/mo)$10,910.00$3,268.67$48,224.39
2037$0.00 ($0.00/mo)$10,910.00$3,366.73$51,591.12
2038$0.00 ($0.00/mo)$10,910.00$3,467.73$55,058.85
2039$0.00 ($0.00/mo)$10,910.00$3,571.77$58,630.62
2040$0.00 ($0.00/mo)$10,910.00$3,678.92$62,309.54
2041$0.00 ($0.00/mo)$10,910.00$3,789.29$66,098.82
2042$0.00 ($0.00/mo)$10,910.00$3,902.96$70,001.79