Value:$17.69 per point/year
Purchase Price:$13,000.00
Closing costs:$350.00
1st Year Dues:$1,569.88
($142.72/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$14,919.88 ($1,243.32/mo)$14,919.88$2,400.00$2,400.00
2020$1,793.15 ($149.43/mo)$16,713.03$2,472.00$4,872.00
2021$1,877.48 ($156.46/mo)$18,590.51$2,546.16$7,418.16
2022$1,965.78 ($163.81/mo)$20,556.29$2,622.54$10,040.70
2023$2,058.23 ($171.52/mo)$22,614.52$2,701.22$12,741.93
2024$2,155.03 ($179.59/mo)$24,769.55$2,782.26$15,524.18
2025$2,256.38 ($188.03/mo)$27,025.93$2,865.73$18,389.91
2026$2,362.50 ($196.88/mo)$29,388.44$2,951.70$21,341.61
2027$2,473.62 ($206.13/mo)$31,862.05$3,040.25$24,381.85
2028$2,589.95 ($215.83/mo)$34,452.01$3,131.46$27,513.31
2029$2,711.76 ($225.98/mo)$37,163.77$3,225.40$30,738.71
2030$2,839.30 ($236.61/mo)$40,003.06$3,322.16$34,060.87
2031$2,972.83 ($247.74/mo)$42,975.90$3,421.83$37,482.70
2032$3,112.65 ($259.39/mo)$46,088.54$3,524.48$41,007.18
2033$3,259.04 ($271.59/mo)$49,347.58$3,630.22$44,637.39
2034$3,412.31 ($284.36/mo)$52,759.90$3,739.12$48,376.52
2035$3,572.80 ($297.73/mo)$56,332.70$3,851.30$52,227.81
2036$3,740.83 ($311.74/mo)$60,073.53$3,966.83$56,194.64
2037$3,916.77 ($326.40/mo)$63,990.29$4,085.84$60,280.48
2038$4,100.98 ($341.75/mo)$68,091.27$4,208.41$64,488.90
2039$4,293.85 ($357.82/mo)$72,385.12$4,334.67$68,823.57
2040$4,495.79 ($374.65/mo)$76,880.91$4,464.71$73,288.27
2041$4,707.23 ($392.27/mo)$81,588.15$4,598.65$77,886.92
2042$4,928.62 ($410.72/mo)$86,516.77$4,736.61$82,623.53