Value:$2.15 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$478.46
($39.87/month for 12 months)
Expiration Year:2060 (46 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,378.46 ($864.87/mo)$10,378.46$1,200.00$1,200.00
2015$505.04 ($42.09/mo)$10,883.50$1,236.00$2,436.00
2016$525.95 ($43.83/mo)$11,409.45$1,273.08$3,709.08
2017$547.73 ($45.64/mo)$11,957.18$1,311.27$5,020.35
2018$570.41 ($47.53/mo)$12,527.59$1,350.61$6,370.96
2019$594.03 ($49.50/mo)$13,121.62$1,391.13$7,762.09
2020$618.62 ($51.55/mo)$13,740.24$1,432.86$9,194.95
2021$644.24 ($53.69/mo)$14,384.48$1,475.85$10,670.80
2022$670.91 ($55.91/mo)$15,055.39$1,520.12$12,190.93
2023$698.69 ($58.22/mo)$15,754.08$1,565.73$13,756.66
2024$727.62 ($60.64/mo)$16,481.71$1,612.70$15,369.35
2025$757.75 ($63.15/mo)$17,239.46$1,661.08$17,030.44
2026$789.13 ($65.76/mo)$18,028.58$1,710.91$18,741.35
2027$821.80 ($68.48/mo)$18,850.38$1,762.24$20,503.59
2028$855.83 ($71.32/mo)$19,706.21$1,815.11$22,318.70
2029$891.26 ($74.27/mo)$20,597.48$1,869.56$24,188.26
2030$928.17 ($77.35/mo)$21,525.65$1,925.65$26,113.91
2031$966.60 ($80.55/mo)$22,492.25$1,983.42$28,097.32
2032$1,006.62 ($83.89/mo)$23,498.87$2,042.92$30,140.24
2033$1,048.30 ($87.36/mo)$24,547.17$2,104.21$32,244.45
2034$1,091.71 ($90.98/mo)$25,638.88$2,167.33$34,411.78
2035$1,136.91 ($94.74/mo)$26,775.80$2,232.35$36,644.14
2036$1,183.99 ($98.67/mo)$27,959.79$2,299.32$38,943.46
2037$1,233.01 ($102.75/mo)$29,192.80$2,368.30$41,311.76
2038$1,284.07 ($107.01/mo)$30,476.86$2,439.35$43,751.12
2039$1,337.23 ($111.44/mo)$31,814.10$2,512.53$46,263.65
2040$1,392.60 ($116.05/mo)$33,206.70$2,587.91$48,851.56
2041$1,450.27 ($120.86/mo)$34,656.97$2,665.55$51,517.11
2042$1,510.32 ($125.86/mo)$36,167.29$2,745.51$54,262.62
2043$1,572.85 ($131.07/mo)$37,740.14$2,827.88$57,090.50
2044$1,637.98 ($136.50/mo)$39,378.12$2,912.71$60,003.21
2045$1,705.80 ($142.15/mo)$41,083.92$3,000.10$63,003.31
2046$1,776.43 ($148.04/mo)$42,860.35$3,090.10$66,093.41
2047$1,849.98 ($154.17/mo)$44,710.33$3,182.80$69,276.21
2048$1,926.59 ($160.55/mo)$46,636.92$3,278.29$72,554.50
2049$2,006.36 ($167.20/mo)$48,643.27$3,376.63$75,931.13
2050$2,089.43 ($174.12/mo)$50,732.71$3,477.93$79,409.07
2051$2,175.95 ($181.33/mo)$52,908.65$3,582.27$82,991.34
2052$2,266.05 ($188.84/mo)$55,174.70$3,689.74$86,681.08
2053$2,359.87 ($196.66/mo)$57,534.57$3,800.43$90,481.51
2054$2,457.59 ($204.80/mo)$59,992.16$3,914.45$94,395.96
2055$2,559.34 ($213.28/mo)$62,551.50$4,031.88$98,427.84
2056$2,665.32 ($222.11/mo)$65,216.82$4,152.84$102,580.67
2057$2,775.68 ($231.31/mo)$67,992.50$4,277.42$106,858.09
2058$2,890.61 ($240.88/mo)$70,883.10$4,405.74$111,263.83
2059$3,010.30 ($250.86/mo)$73,893.40$4,537.92$115,801.75
2060$3,134.94 ($261.24/mo)$77,028.34$4,674.05$120,475.80