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$528.30 ($44.03/mo)$11,861.52$1,311.27$5,020.35
2017$562.23 ($46.85/mo)$12,423.75$1,350.61$6,370.96
2018$592.26 ($49.36/mo)$13,016.01$1,391.13$7,762.09
2019$639.94 ($53.33/mo)$13,655.95$1,432.86$9,194.95
2020$674.97 ($56.25/mo)$14,330.92$1,475.85$10,670.80
2021$711.91 ($59.33/mo)$15,042.82$1,520.12$12,190.93
2022$750.87 ($62.57/mo)$15,793.70$1,565.73$13,756.66
2023$791.97 ($66.00/mo)$16,585.67$1,612.70$15,369.35
2024$835.32 ($69.61/mo)$17,420.99$1,661.08$17,030.44
2025$881.04 ($73.42/mo)$18,302.03$1,710.91$18,741.35
2026$929.26 ($77.44/mo)$19,231.28$1,762.24$20,503.59
2027$980.12 ($81.68/mo)$20,211.41$1,815.11$22,318.70
2028$1,033.77 ($86.15/mo)$21,245.17$1,869.56$24,188.26
2029$1,090.35 ($90.86/mo)$22,335.52$1,925.65$26,113.91
2030$1,150.02 ($95.84/mo)$23,485.54$1,983.42$28,097.32
2031$1,212.97 ($101.08/mo)$24,698.51$2,042.92$30,140.24
2032$1,279.36 ($106.61/mo)$25,977.87$2,104.21$32,244.45
2033$1,349.38 ($112.45/mo)$27,327.25$2,167.33$34,411.78
2034$1,423.24 ($118.60/mo)$28,750.49$2,232.35$36,644.14
2035$1,501.14 ($125.09/mo)$30,251.62$2,299.32$38,943.46
2036$1,583.30 ($131.94/mo)$31,834.92$2,368.30$41,311.76
2037$1,669.96 ($139.16/mo)$33,504.88$2,439.35$43,751.12
2038$1,761.36 ($146.78/mo)$35,266.23$2,512.53$46,263.65
2039$1,857.76 ($154.81/mo)$37,123.99$2,587.91$48,851.56
2040$1,959.44 ($163.29/mo)$39,083.44$2,665.55$51,517.11
2041$2,066.69 ($172.22/mo)$41,150.12$2,745.51$54,262.62
2042$2,179.80 ($181.65/mo)$43,329.93$2,827.88$57,090.50
2043$2,299.11 ($191.59/mo)$45,629.04$2,912.71$60,003.21
2044$2,424.95 ($202.08/mo)$48,053.99$3,000.10$63,003.31
2045$2,557.67 ($213.14/mo)$50,611.66$3,090.10$66,093.41
2046$2,697.66 ($224.81/mo)$53,309.33$3,182.80$69,276.21
2047$2,845.31 ($237.11/mo)$56,154.64$3,278.29$72,554.50
2048$3,001.05 ($250.09/mo)$59,155.69$3,376.63$75,931.13
2049$3,165.30 ($263.78/mo)$62,320.99$3,477.93$79,409.07
2050$3,338.55 ($278.21/mo)$65,659.54$3,582.27$82,991.34
2051$3,521.28 ($293.44/mo)$69,180.82$3,689.74$86,681.08
2052$3,714.01 ($309.50/mo)$72,894.83$3,800.43$90,481.51
2053$3,917.29 ($326.44/mo)$76,812.11$3,914.45$94,395.96
2054$4,131.69 ($344.31/mo)$80,943.81$4,031.88$98,427.84
2055$4,357.83 ($363.15/mo)$85,301.64$4,152.84$102,580.67
2056$4,596.35 ($383.03/mo)$89,897.99$4,277.42$106,858.09
2057$4,847.92 ($403.99/mo)$94,745.91$4,405.74$111,263.83
2058$5,113.26 ($426.11/mo)$99,859.17$4,537.92$115,801.75
2059$5,393.13 ($449.43/mo)$105,252.30$4,674.05$120,475.80
2060$5,688.31 ($474.03/mo)$110,940.61$4,814.27$125,290.08