Value:$2.36 per point/year
Purchase Price:$17,700.00
Closing costs:$350.00
1st Year Dues:$0.00
Expiration Year:2042 (25 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2017$18,050.00 ($1,504.17/mo)$18,050.00$3,600.00$3,600.00
2018$0.00 ($0.00/mo)$18,050.00$3,708.00$7,308.00
2019$0.00 ($0.00/mo)$18,050.00$3,819.24$11,127.24
2020$0.00 ($0.00/mo)$18,050.00$3,933.82$15,061.06
2021$0.00 ($0.00/mo)$18,050.00$4,051.83$19,112.89
2022$0.00 ($0.00/mo)$18,050.00$4,173.39$23,286.28
2023$0.00 ($0.00/mo)$18,050.00$4,298.59$27,584.86
2024$0.00 ($0.00/mo)$18,050.00$4,427.55$32,012.41
2025$0.00 ($0.00/mo)$18,050.00$4,560.37$36,572.78
2026$0.00 ($0.00/mo)$18,050.00$4,697.18$41,269.97
2027$0.00 ($0.00/mo)$18,050.00$4,838.10$46,108.06
2028$0.00 ($0.00/mo)$18,050.00$4,983.24$51,091.31
2029$0.00 ($0.00/mo)$18,050.00$5,132.74$56,224.05
2030$0.00 ($0.00/mo)$18,050.00$5,286.72$61,510.77
2031$0.00 ($0.00/mo)$18,050.00$5,445.32$66,956.09
2032$0.00 ($0.00/mo)$18,050.00$5,608.68$72,564.77
2033$0.00 ($0.00/mo)$18,050.00$5,776.94$78,341.72
2034$0.00 ($0.00/mo)$18,050.00$5,950.25$84,291.97
2035$0.00 ($0.00/mo)$18,050.00$6,128.76$90,420.73
2036$0.00 ($0.00/mo)$18,050.00$6,312.62$96,733.35
2037$0.00 ($0.00/mo)$18,050.00$6,502.00$103,235.35
2038$0.00 ($0.00/mo)$18,050.00$6,697.06$109,932.41
2039$0.00 ($0.00/mo)$18,050.00$6,897.97$116,830.38
2040$0.00 ($0.00/mo)$18,050.00$7,104.91$123,935.29
2041$0.00 ($0.00/mo)$18,050.00$7,318.06$131,253.35
2042$0.00 ($0.00/mo)$18,050.00$7,537.60$138,790.95