Value:$2.79 per point/year
Purchase Price:$10,050.00
Closing costs:$350.00
1st Year Dues:$0.00
($0.00/month for 2 months)
Expiration Year:2042 (24 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2018$10,400.00 ($866.67/mo)$10,400.00$1,800.00$1,800.00
2019$0.00 ($0.00/mo)$10,400.00$1,854.00$3,654.00
2020$0.00 ($0.00/mo)$10,400.00$1,909.62$5,563.62
2021$0.00 ($0.00/mo)$10,400.00$1,966.91$7,530.53
2022$0.00 ($0.00/mo)$10,400.00$2,025.92$9,556.44
2023$0.00 ($0.00/mo)$10,400.00$2,086.69$11,643.14
2024$0.00 ($0.00/mo)$10,400.00$2,149.29$13,792.43
2025$0.00 ($0.00/mo)$10,400.00$2,213.77$16,006.20
2026$0.00 ($0.00/mo)$10,400.00$2,280.19$18,286.39
2027$0.00 ($0.00/mo)$10,400.00$2,348.59$20,634.98
2028$0.00 ($0.00/mo)$10,400.00$2,419.05$23,054.03
2029$0.00 ($0.00/mo)$10,400.00$2,491.62$25,545.65
2030$0.00 ($0.00/mo)$10,400.00$2,566.37$28,112.02
2031$0.00 ($0.00/mo)$10,400.00$2,643.36$30,755.38
2032$0.00 ($0.00/mo)$10,400.00$2,722.66$33,478.04
2033$0.00 ($0.00/mo)$10,400.00$2,804.34$36,282.39
2034$0.00 ($0.00/mo)$10,400.00$2,888.47$39,170.86
2035$0.00 ($0.00/mo)$10,400.00$2,975.13$42,145.98
2036$0.00 ($0.00/mo)$10,400.00$3,064.38$45,210.36
2037$0.00 ($0.00/mo)$10,400.00$3,156.31$48,366.67
2038$0.00 ($0.00/mo)$10,400.00$3,251.00$51,617.67
2039$0.00 ($0.00/mo)$10,400.00$3,348.53$54,966.20
2040$0.00 ($0.00/mo)$10,400.00$3,448.99$58,415.19
2041$0.00 ($0.00/mo)$10,400.00$3,552.46$61,967.65
2042$0.00 ($0.00/mo)$10,400.00$3,659.03$65,626.68