Value:$17.94 per point/year
Purchase Price:$13,650.00
Closing costs:$350.00
1st Year Dues:$1,824.25
($165.84/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$15,824.25 ($1,318.69/mo)$15,824.25$2,520.00$2,520.00
2020$2,070.02 ($172.50/mo)$17,894.27$2,595.60$5,115.60
2021$2,153.17 ($179.43/mo)$20,047.44$2,673.47$7,789.07
2022$2,239.65 ($186.64/mo)$22,287.09$2,753.67$10,542.74
2023$2,329.61 ($194.13/mo)$24,616.71$2,836.28$13,379.02
2024$2,423.19 ($201.93/mo)$27,039.89$2,921.37$16,300.39
2025$2,520.52 ($210.04/mo)$29,560.41$3,009.01$19,309.40
2026$2,621.76 ($218.48/mo)$32,182.18$3,099.28$22,408.69
2027$2,727.07 ($227.26/mo)$34,909.25$3,192.26$25,600.95
2028$2,836.61 ($236.38/mo)$37,745.86$3,288.03$28,888.98
2029$2,950.55 ($245.88/mo)$40,696.40$3,386.67$32,275.65
2030$3,069.06 ($255.76/mo)$43,765.47$3,488.27$35,763.91
2031$3,192.34 ($266.03/mo)$46,957.80$3,592.92$39,356.83
2032$3,320.56 ($276.71/mo)$50,278.37$3,700.70$43,057.54
2033$3,453.94 ($287.83/mo)$53,732.31$3,811.73$46,869.26
2034$3,592.67 ($299.39/mo)$57,324.98$3,926.08$50,795.34
2035$3,736.98 ($311.42/mo)$61,061.96$4,043.86$54,839.20
2036$3,887.09 ($323.92/mo)$64,949.05$4,165.18$59,004.38
2037$4,043.22 ($336.93/mo)$68,992.27$4,290.13$63,294.51
2038$4,205.62 ($350.47/mo)$73,197.89$4,418.84$67,713.34
2039$4,374.55 ($364.55/mo)$77,572.44$4,551.40$72,264.74
2040$4,550.26 ($379.19/mo)$82,122.70$4,687.94$76,952.69
2041$4,733.03 ($394.42/mo)$86,855.73$4,828.58$81,781.27
2042$4,923.14 ($410.26/mo)$91,778.87$4,973.44$86,754.70