Value:$2.11 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$449.72
($37.48/month for 12 months)
Expiration Year:2060 (47 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,349.72 ($862.48/mo)$10,349.72$1,200.00$1,200.00
2014$478.46 ($39.87/mo)$10,828.18$1,236.00$2,436.00
2015$505.04 ($42.09/mo)$11,333.22$1,273.08$3,709.08
2016$525.95 ($43.83/mo)$11,859.17$1,311.27$5,020.35
2017$547.73 ($45.64/mo)$12,406.90$1,350.61$6,370.96
2018$570.41 ($47.53/mo)$12,977.31$1,391.13$7,762.09
2019$594.03 ($49.50/mo)$13,571.34$1,432.86$9,194.95
2020$618.62 ($51.55/mo)$14,189.96$1,475.85$10,670.80
2021$644.24 ($53.69/mo)$14,834.20$1,520.12$12,190.93
2022$670.91 ($55.91/mo)$15,505.11$1,565.73$13,756.66
2023$698.69 ($58.22/mo)$16,203.80$1,612.70$15,369.35
2024$727.62 ($60.64/mo)$16,931.43$1,661.08$17,030.44
2025$757.75 ($63.15/mo)$17,689.18$1,710.91$18,741.35
2026$789.13 ($65.76/mo)$18,478.30$1,762.24$20,503.59
2027$821.80 ($68.48/mo)$19,300.10$1,815.11$22,318.70
2028$855.83 ($71.32/mo)$20,155.93$1,869.56$24,188.26
2029$891.26 ($74.27/mo)$21,047.20$1,925.65$26,113.91
2030$928.17 ($77.35/mo)$21,975.37$1,983.42$28,097.32
2031$966.60 ($80.55/mo)$22,941.97$2,042.92$30,140.24
2032$1,006.62 ($83.89/mo)$23,948.59$2,104.21$32,244.45
2033$1,048.30 ($87.36/mo)$24,996.89$2,167.33$34,411.78
2034$1,091.71 ($90.98/mo)$26,088.60$2,232.35$36,644.14
2035$1,136.91 ($94.74/mo)$27,225.52$2,299.32$38,943.46
2036$1,183.99 ($98.67/mo)$28,409.51$2,368.30$41,311.76
2037$1,233.01 ($102.75/mo)$29,642.52$2,439.35$43,751.12
2038$1,284.07 ($107.01/mo)$30,926.58$2,512.53$46,263.65
2039$1,337.23 ($111.44/mo)$32,263.82$2,587.91$48,851.56
2040$1,392.60 ($116.05/mo)$33,656.42$2,665.55$51,517.11
2041$1,450.27 ($120.86/mo)$35,106.69$2,745.51$54,262.62
2042$1,510.32 ($125.86/mo)$36,617.01$2,827.88$57,090.50
2043$1,572.85 ($131.07/mo)$38,189.86$2,912.71$60,003.21
2044$1,637.98 ($136.50/mo)$39,827.84$3,000.10$63,003.31
2045$1,705.80 ($142.15/mo)$41,533.64$3,090.10$66,093.41
2046$1,776.43 ($148.04/mo)$43,310.07$3,182.80$69,276.21
2047$1,849.98 ($154.17/mo)$45,160.05$3,278.29$72,554.50
2048$1,926.59 ($160.55/mo)$47,086.64$3,376.63$75,931.13
2049$2,006.36 ($167.20/mo)$49,092.99$3,477.93$79,409.07
2050$2,089.43 ($174.12/mo)$51,182.43$3,582.27$82,991.34
2051$2,175.95 ($181.33/mo)$53,358.37$3,689.74$86,681.08
2052$2,266.05 ($188.84/mo)$55,624.42$3,800.43$90,481.51
2053$2,359.87 ($196.66/mo)$57,984.29$3,914.45$94,395.96
2054$2,457.59 ($204.80/mo)$60,441.88$4,031.88$98,427.84
2055$2,559.34 ($213.28/mo)$63,001.22$4,152.84$102,580.67
2056$2,665.32 ($222.11/mo)$65,666.54$4,277.42$106,858.09
2057$2,775.68 ($231.31/mo)$68,442.22$4,405.74$111,263.83
2058$2,890.61 ($240.88/mo)$71,332.82$4,537.92$115,801.75
2059$3,010.30 ($250.86/mo)$74,343.12$4,674.05$120,475.80
2060$3,134.94 ($261.24/mo)$77,478.06$4,814.27$125,290.08