Value:$18.03 per point/year
Purchase Price:$10,050.00
Closing costs:$350.00
1st Year Dues:$1,303.03
($118.46/month for 11 months)
Expiration Year:2042 (23 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2019$11,703.03 ($975.25/mo)$11,703.03$1,800.00$1,800.00
2020$1,478.59 ($123.22/mo)$13,181.62$1,854.00$3,654.00
2021$1,537.98 ($128.16/mo)$14,719.60$1,909.62$5,563.62
2022$1,599.75 ($133.31/mo)$16,319.35$1,966.91$7,530.53
2023$1,664.01 ($138.67/mo)$17,983.36$2,025.92$9,556.44
2024$1,730.85 ($144.24/mo)$19,714.21$2,086.69$11,643.14
2025$1,800.37 ($150.03/mo)$21,514.58$2,149.29$13,792.43
2026$1,872.69 ($156.06/mo)$23,387.27$2,213.77$16,006.20
2027$1,947.91 ($162.33/mo)$25,335.18$2,280.19$18,286.39
2028$2,026.15 ($168.85/mo)$27,361.33$2,348.59$20,634.98
2029$2,107.53 ($175.63/mo)$29,468.86$2,419.05$23,054.03
2030$2,192.19 ($182.68/mo)$31,661.05$2,491.62$25,545.65
2031$2,280.24 ($190.02/mo)$33,941.29$2,566.37$28,112.02
2032$2,371.83 ($197.65/mo)$36,313.12$2,643.36$30,755.38
2033$2,467.10 ($205.59/mo)$38,780.22$2,722.66$33,478.04
2034$2,566.20 ($213.85/mo)$41,346.42$2,804.34$36,282.39
2035$2,669.27 ($222.44/mo)$44,015.69$2,888.47$39,170.86
2036$2,776.49 ($231.37/mo)$46,792.18$2,975.13$42,145.98
2037$2,888.01 ($240.67/mo)$49,680.19$3,064.38$45,210.36
2038$3,004.02 ($250.33/mo)$52,684.21$3,156.31$48,366.67
2039$3,124.68 ($260.39/mo)$55,808.88$3,251.00$51,617.67
2040$3,250.19 ($270.85/mo)$59,059.07$3,348.53$54,966.20
2041$3,380.74 ($281.73/mo)$62,439.81$3,448.99$58,415.19
2042$3,516.53 ($293.04/mo)$65,956.34$3,552.46$61,967.65