Value:$3.04 per point/year
Purchase Price:$7,300.00
Closing costs:$350.00
1st Year Dues:$0.00
($0.00/month for 5 months)
Expiration Year:2042 (24 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2018$7,650.00 ($637.50/mo)$7,650.00$1,200.00$1,200.00
2019$0.00 ($0.00/mo)$7,650.00$1,236.00$2,436.00
2020$0.00 ($0.00/mo)$7,650.00$1,273.08$3,709.08
2021$0.00 ($0.00/mo)$7,650.00$1,311.27$5,020.35
2022$0.00 ($0.00/mo)$7,650.00$1,350.61$6,370.96
2023$0.00 ($0.00/mo)$7,650.00$1,391.13$7,762.09
2024$0.00 ($0.00/mo)$7,650.00$1,432.86$9,194.95
2025$0.00 ($0.00/mo)$7,650.00$1,475.85$10,670.80
2026$0.00 ($0.00/mo)$7,650.00$1,520.12$12,190.93
2027$0.00 ($0.00/mo)$7,650.00$1,565.73$13,756.66
2028$0.00 ($0.00/mo)$7,650.00$1,612.70$15,369.35
2029$0.00 ($0.00/mo)$7,650.00$1,661.08$17,030.44
2030$0.00 ($0.00/mo)$7,650.00$1,710.91$18,741.35
2031$0.00 ($0.00/mo)$7,650.00$1,762.24$20,503.59
2032$0.00 ($0.00/mo)$7,650.00$1,815.11$22,318.70
2033$0.00 ($0.00/mo)$7,650.00$1,869.56$24,188.26
2034$0.00 ($0.00/mo)$7,650.00$1,925.65$26,113.91
2035$0.00 ($0.00/mo)$7,650.00$1,983.42$28,097.32
2036$0.00 ($0.00/mo)$7,650.00$2,042.92$30,140.24
2037$0.00 ($0.00/mo)$7,650.00$2,104.21$32,244.45
2038$0.00 ($0.00/mo)$7,650.00$2,167.33$34,411.78
2039$0.00 ($0.00/mo)$7,650.00$2,232.35$36,644.14
2040$0.00 ($0.00/mo)$7,650.00$2,299.32$38,943.46
2041$0.00 ($0.00/mo)$7,650.00$2,368.30$41,311.76
2042$0.00 ($0.00/mo)$7,650.00$2,439.35$43,751.12