Value:$16.37 per point/year
Purchase Price:$17,700.00
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$18,050.00 ($1,504.17/mo)$18,050.00$3,600.00$3,600.00
2019$2,842.98 ($236.92/mo)$20,892.98$3,708.00$7,308.00
2020$2,957.17 ($246.43/mo)$23,850.15$3,819.24$11,127.24
2021$3,075.95 ($256.33/mo)$26,926.11$3,933.82$15,061.06
2022$3,199.51 ($266.63/mo)$30,125.62$4,051.83$19,112.89
2023$3,328.02 ($277.34/mo)$33,453.64$4,173.39$23,286.28
2024$3,461.70 ($288.47/mo)$36,915.33$4,298.59$27,584.86
2025$3,600.74 ($300.06/mo)$40,516.08$4,427.55$32,012.41
2026$3,745.37 ($312.11/mo)$44,261.45$4,560.37$36,572.78
2027$3,895.82 ($324.65/mo)$48,157.27$4,697.18$41,269.97
2028$4,052.30 ($337.69/mo)$52,209.57$4,838.10$46,108.06
2029$4,215.07 ($351.26/mo)$56,424.63$4,983.24$51,091.31
2030$4,384.37 ($365.36/mo)$60,809.01$5,132.74$56,224.05
2031$4,560.48 ($380.04/mo)$65,369.49$5,286.72$61,510.77
2032$4,743.66 ($395.31/mo)$70,113.15$5,445.32$66,956.09
2033$4,934.20 ($411.18/mo)$75,047.35$5,608.68$72,564.77
2034$5,132.39 ($427.70/mo)$80,179.75$5,776.94$78,341.72
2035$5,338.55 ($444.88/mo)$85,518.29$5,950.25$84,291.97
2036$5,552.98 ($462.75/mo)$91,071.27$6,128.76$90,420.73
2037$5,776.03 ($481.34/mo)$96,847.29$6,312.62$96,733.35
2038$6,008.03 ($500.67/mo)$102,855.33$6,502.00$103,235.35
2039$6,249.36 ($520.78/mo)$109,104.68$6,697.06$109,932.41
2040$6,500.37 ($541.70/mo)$115,605.05$6,897.97$116,830.38
2041$6,761.47 ($563.46/mo)$122,366.53$7,104.91$123,935.29
2042$7,033.06 ($586.09/mo)$129,399.59$7,318.06$131,253.35