Value: | $2.71 per point/year | |
Purchase Price: | $16,250.00 | |
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 | $16,600.00 ($1,383.33/mo) | $16,600.00 | $3,000.00 | $3,000.00 |
2019 | $0.00 ($0.00/mo) | $16,600.00 | $3,090.00 | $6,090.00 |
2020 | $0.00 ($0.00/mo) | $16,600.00 | $3,182.70 | $9,272.70 |
2021 | $0.00 ($0.00/mo) | $16,600.00 | $3,278.18 | $12,550.88 |
2022 | $0.00 ($0.00/mo) | $16,600.00 | $3,376.53 | $15,927.41 |
2023 | $0.00 ($0.00/mo) | $16,600.00 | $3,477.82 | $19,405.23 |
2024 | $0.00 ($0.00/mo) | $16,600.00 | $3,582.16 | $22,987.39 |
2025 | $0.00 ($0.00/mo) | $16,600.00 | $3,689.62 | $26,677.01 |
2026 | $0.00 ($0.00/mo) | $16,600.00 | $3,800.31 | $30,477.32 |
2027 | $0.00 ($0.00/mo) | $16,600.00 | $3,914.32 | $34,391.64 |
2028 | $0.00 ($0.00/mo) | $16,600.00 | $4,031.75 | $38,423.39 |
2029 | $0.00 ($0.00/mo) | $16,600.00 | $4,152.70 | $42,576.09 |
2030 | $0.00 ($0.00/mo) | $16,600.00 | $4,277.28 | $46,853.37 |
2031 | $0.00 ($0.00/mo) | $16,600.00 | $4,405.60 | $51,258.97 |
2032 | $0.00 ($0.00/mo) | $16,600.00 | $4,537.77 | $55,796.74 |
2033 | $0.00 ($0.00/mo) | $16,600.00 | $4,673.90 | $60,470.64 |
2034 | $0.00 ($0.00/mo) | $16,600.00 | $4,814.12 | $65,284.76 |
2035 | $0.00 ($0.00/mo) | $16,600.00 | $4,958.54 | $70,243.31 |
2036 | $0.00 ($0.00/mo) | $16,600.00 | $5,107.30 | $75,350.61 |
2037 | $0.00 ($0.00/mo) | $16,600.00 | $5,260.52 | $80,611.12 |
2038 | $0.00 ($0.00/mo) | $16,600.00 | $5,418.33 | $86,029.46 |
2039 | $0.00 ($0.00/mo) | $16,600.00 | $5,580.88 | $91,610.34 |
2040 | $0.00 ($0.00/mo) | $16,600.00 | $5,748.31 | $97,358.65 |
2041 | $0.00 ($0.00/mo) | $16,600.00 | $5,920.76 | $103,279.41 |
2042 | $0.00 ($0.00/mo) | $16,600.00 | $6,098.38 | $109,377.79 |