Value:$17.69 per point/year
Purchase Price:$16,250.00
Closing costs:$350.00
1st Year Dues:$1,962.35
($178.40/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$18,562.35 ($1,546.86/mo)$18,562.35$3,000.00$3,000.00
2020$2,241.43 ($186.79/mo)$20,803.79$3,090.00$6,090.00
2021$2,346.85 ($195.57/mo)$23,150.63$3,182.70$9,272.70
2022$2,457.22 ($204.77/mo)$25,607.86$3,278.18$12,550.88
2023$2,572.79 ($214.40/mo)$28,180.65$3,376.53$15,927.41
2024$2,693.79 ($224.48/mo)$30,874.44$3,477.82$19,405.23
2025$2,820.48 ($235.04/mo)$33,694.92$3,582.16$22,987.39
2026$2,953.13 ($246.09/mo)$36,648.05$3,689.62$26,677.01
2027$3,092.02 ($257.67/mo)$39,740.07$3,800.31$30,477.32
2028$3,237.44 ($269.79/mo)$42,977.51$3,914.32$34,391.64
2029$3,389.70 ($282.48/mo)$46,367.21$4,031.75$38,423.39
2030$3,549.12 ($295.76/mo)$49,916.33$4,152.70$42,576.09
2031$3,716.04 ($309.67/mo)$53,632.37$4,277.28$46,853.37
2032$3,890.81 ($324.23/mo)$57,523.18$4,405.60$51,258.97
2033$4,073.80 ($339.48/mo)$61,596.98$4,537.77$55,796.74
2034$4,265.39 ($355.45/mo)$65,862.37$4,673.90$60,470.64
2035$4,466.00 ($372.17/mo)$70,328.37$4,814.12$65,284.76
2036$4,676.04 ($389.67/mo)$75,004.41$4,958.54$70,243.31
2037$4,895.96 ($408.00/mo)$79,900.37$5,107.30$75,350.61
2038$5,126.22 ($427.18/mo)$85,026.59$5,260.52$80,611.12
2039$5,367.31 ($447.28/mo)$90,393.90$5,418.33$86,029.46
2040$5,619.74 ($468.31/mo)$96,013.64$5,580.88$91,610.34
2041$5,884.04 ($490.34/mo)$101,897.68$5,748.31$97,358.65
2042$6,160.78 ($513.40/mo)$108,058.46$5,920.76$103,279.41