Value:$1.94 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$367.00
($30.58/month for 12 months)
Expiration Year:2060 (51 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2009$10,267.00 ($855.58/mo)$10,267.00$1,200.00$1,200.00
2010$378.00 ($31.50/mo)$10,645.00$1,236.00$2,436.00
2011$389.00 ($32.42/mo)$11,034.00$1,273.08$3,709.08
2012$422.19 ($35.18/mo)$11,456.19$1,311.27$5,020.35
2013$449.72 ($37.48/mo)$11,905.91$1,350.61$6,370.96
2014$478.46 ($39.87/mo)$12,384.37$1,391.13$7,762.09
2015$505.04 ($42.09/mo)$12,889.41$1,432.86$9,194.95
2016$528.30 ($44.03/mo)$13,417.71$1,475.85$10,670.80
2017$562.23 ($46.85/mo)$13,979.94$1,520.12$12,190.93
2018$592.26 ($49.36/mo)$14,572.20$1,565.73$13,756.66
2019$639.94 ($53.33/mo)$15,212.14$1,612.70$15,369.35
2020$674.97 ($56.25/mo)$15,887.11$1,661.08$17,030.44
2021$711.91 ($59.33/mo)$16,599.01$1,710.91$18,741.35
2022$750.87 ($62.57/mo)$17,349.89$1,762.24$20,503.59
2023$791.97 ($66.00/mo)$18,141.86$1,815.11$22,318.70
2024$835.32 ($69.61/mo)$18,977.18$1,869.56$24,188.26
2025$881.04 ($73.42/mo)$19,858.22$1,925.65$26,113.91
2026$929.26 ($77.44/mo)$20,787.47$1,983.42$28,097.32
2027$980.12 ($81.68/mo)$21,767.60$2,042.92$30,140.24
2028$1,033.77 ($86.15/mo)$22,801.36$2,104.21$32,244.45
2029$1,090.35 ($90.86/mo)$23,891.71$2,167.33$34,411.78
2030$1,150.02 ($95.84/mo)$25,041.73$2,232.35$36,644.14
2031$1,212.97 ($101.08/mo)$26,254.70$2,299.32$38,943.46
2032$1,279.36 ($106.61/mo)$27,534.06$2,368.30$41,311.76
2033$1,349.38 ($112.45/mo)$28,883.44$2,439.35$43,751.12
2034$1,423.24 ($118.60/mo)$30,306.68$2,512.53$46,263.65
2035$1,501.14 ($125.09/mo)$31,807.81$2,587.91$48,851.56
2036$1,583.30 ($131.94/mo)$33,391.11$2,665.55$51,517.11
2037$1,669.96 ($139.16/mo)$35,061.07$2,745.51$54,262.62
2038$1,761.36 ($146.78/mo)$36,822.42$2,827.88$57,090.50
2039$1,857.76 ($154.81/mo)$38,680.18$2,912.71$60,003.21
2040$1,959.44 ($163.29/mo)$40,639.63$3,000.10$63,003.31
2041$2,066.69 ($172.22/mo)$42,706.31$3,090.10$66,093.41
2042$2,179.80 ($181.65/mo)$44,886.12$3,182.80$69,276.21
2043$2,299.11 ($191.59/mo)$47,185.23$3,278.29$72,554.50
2044$2,424.95 ($202.08/mo)$49,610.18$3,376.63$75,931.13
2045$2,557.67 ($213.14/mo)$52,167.85$3,477.93$79,409.07
2046$2,697.66 ($224.81/mo)$54,865.52$3,582.27$82,991.34
2047$2,845.31 ($237.11/mo)$57,710.83$3,689.74$86,681.08
2048$3,001.05 ($250.09/mo)$60,711.88$3,800.43$90,481.51
2049$3,165.30 ($263.78/mo)$63,877.18$3,914.45$94,395.96
2050$3,338.55 ($278.21/mo)$67,215.73$4,031.88$98,427.84
2051$3,521.28 ($293.44/mo)$70,737.01$4,152.84$102,580.67
2052$3,714.01 ($309.50/mo)$74,451.02$4,277.42$106,858.09
2053$3,917.29 ($326.44/mo)$78,368.30$4,405.74$111,263.83
2054$4,131.69 ($344.31/mo)$82,500.00$4,537.92$115,801.75
2055$4,357.83 ($363.15/mo)$86,857.83$4,674.05$120,475.80
2056$4,596.35 ($383.03/mo)$91,454.18$4,814.27$125,290.08
2057$4,847.92 ($403.99/mo)$96,302.10$4,958.70$130,248.78
2058$5,113.26 ($426.11/mo)$101,415.36$5,107.46$135,356.24
2059$5,393.13 ($449.43/mo)$106,808.49$5,260.69$140,616.93
2060$5,688.31 ($474.03/mo)$112,496.80$5,418.51$146,035.44