Value:$2.71 per point/year
Purchase Price:$16,250.00
Closing costs:$350.00
1st Year Dues:$0.00
($0.00/month for 3 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