Value:$17.73 per point/year
Purchase Price:$9,900.00
Closing costs:$350.00
1st Year Dues:$1,177.41
($107.04/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$11,427.41 ($952.28/mo)$11,427.41$1,800.00$1,800.00
2020$1,344.86 ($112.07/mo)$12,772.27$1,854.00$3,654.00
2021$1,408.11 ($117.34/mo)$14,180.38$1,909.62$5,563.62
2022$1,474.33 ($122.86/mo)$15,654.71$1,966.91$7,530.53
2023$1,543.67 ($128.64/mo)$17,198.39$2,025.92$9,556.44
2024$1,616.27 ($134.69/mo)$18,814.66$2,086.69$11,643.14
2025$1,692.29 ($141.02/mo)$20,506.95$2,149.29$13,792.43
2026$1,771.88 ($147.66/mo)$22,278.83$2,213.77$16,006.20
2027$1,855.21 ($154.60/mo)$24,134.04$2,280.19$18,286.39
2028$1,942.46 ($161.87/mo)$26,076.50$2,348.59$20,634.98
2029$2,033.82 ($169.49/mo)$28,110.33$2,419.05$23,054.03
2030$2,129.47 ($177.46/mo)$30,239.80$2,491.62$25,545.65
2031$2,229.62 ($185.80/mo)$32,469.42$2,566.37$28,112.02
2032$2,334.49 ($194.54/mo)$34,803.91$2,643.36$30,755.38
2033$2,444.28 ($203.69/mo)$37,248.19$2,722.66$33,478.04
2034$2,559.24 ($213.27/mo)$39,807.42$2,804.34$36,282.39
2035$2,679.60 ($223.30/mo)$42,487.02$2,888.47$39,170.86
2036$2,805.62 ($233.80/mo)$45,292.65$2,975.13$42,145.98
2037$2,937.57 ($244.80/mo)$48,230.22$3,064.38$45,210.36
2038$3,075.73 ($256.31/mo)$51,305.95$3,156.31$48,366.67
2039$3,220.39 ($268.37/mo)$54,526.34$3,251.00$51,617.67
2040$3,371.84 ($280.99/mo)$57,898.18$3,348.53$54,966.20
2041$3,530.43 ($294.20/mo)$61,428.61$3,448.99$58,415.19
2042$3,696.47 ($308.04/mo)$65,125.07$3,552.46$61,967.65