Value:$17.73 per point/year
Purchase Price:$10,560.00
Closing costs:$350.00
1st Year Dues:$1,141.73
($114.17/month for 10 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$12,051.73 ($1,004.31/mo)$12,051.73$1,920.00$1,920.00
2020$1,434.52 ($119.54/mo)$13,486.25$1,977.60$3,897.60
2021$1,501.98 ($125.17/mo)$14,988.23$2,036.93$5,934.53
2022$1,572.62 ($131.05/mo)$16,560.86$2,098.04$8,032.56
2023$1,646.58 ($137.22/mo)$18,207.44$2,160.98$10,193.54
2024$1,724.03 ($143.67/mo)$19,931.47$2,225.81$12,419.35
2025$1,805.11 ($150.43/mo)$21,736.57$2,292.58$14,711.93
2026$1,890.00 ($157.50/mo)$23,626.58$2,361.36$17,073.29
2027$1,978.89 ($164.91/mo)$25,605.47$2,432.20$19,505.48
2028$2,071.96 ($172.66/mo)$27,677.43$2,505.16$22,010.65
2029$2,169.41 ($180.78/mo)$29,846.84$2,580.32$24,590.97
2030$2,271.44 ($189.29/mo)$32,118.28$2,657.73$27,248.70
2031$2,378.27 ($198.19/mo)$34,496.54$2,737.46$29,986.16
2032$2,490.12 ($207.51/mo)$36,986.66$2,819.58$32,805.74
2033$2,607.23 ($217.27/mo)$39,593.89$2,904.17$35,709.91
2034$2,729.85 ($227.49/mo)$42,323.74$2,991.30$38,701.21
2035$2,858.24 ($238.19/mo)$45,181.98$3,081.04$41,782.25
2036$2,992.67 ($249.39/mo)$48,174.65$3,173.47$44,955.72
2037$3,133.41 ($261.12/mo)$51,308.06$3,268.67$48,224.39
2038$3,280.78 ($273.40/mo)$54,588.84$3,366.73$51,591.12
2039$3,435.08 ($286.26/mo)$58,023.92$3,467.73$55,058.85
2040$3,596.63 ($299.72/mo)$61,620.56$3,571.77$58,630.62
2041$3,765.79 ($313.82/mo)$65,386.34$3,678.92$62,309.54
2042$3,942.90 ($328.57/mo)$69,329.24$3,789.29$66,098.82