Value:$2.20 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$505.04
($42.09/month for 12 months)
Expiration Year:2060 (45 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,405.04 ($867.09/mo)$10,405.04$1,200.00$1,200.00
2016$525.95 ($43.83/mo)$10,930.99$1,236.00$2,436.00
2017$547.73 ($45.64/mo)$11,478.72$1,273.08$3,709.08
2018$570.41 ($47.53/mo)$12,049.13$1,311.27$5,020.35
2019$594.03 ($49.50/mo)$12,643.16$1,350.61$6,370.96
2020$618.62 ($51.55/mo)$13,261.78$1,391.13$7,762.09
2021$644.24 ($53.69/mo)$13,906.02$1,432.86$9,194.95
2022$670.91 ($55.91/mo)$14,576.93$1,475.85$10,670.80
2023$698.69 ($58.22/mo)$15,275.62$1,520.12$12,190.93
2024$727.62 ($60.64/mo)$16,003.25$1,565.73$13,756.66
2025$757.75 ($63.15/mo)$16,761.00$1,612.70$15,369.35
2026$789.13 ($65.76/mo)$17,550.12$1,661.08$17,030.44
2027$821.80 ($68.48/mo)$18,371.92$1,710.91$18,741.35
2028$855.83 ($71.32/mo)$19,227.75$1,762.24$20,503.59
2029$891.26 ($74.27/mo)$20,119.02$1,815.11$22,318.70
2030$928.17 ($77.35/mo)$21,047.19$1,869.56$24,188.26
2031$966.60 ($80.55/mo)$22,013.79$1,925.65$26,113.91
2032$1,006.62 ($83.89/mo)$23,020.41$1,983.42$28,097.32
2033$1,048.30 ($87.36/mo)$24,068.71$2,042.92$30,140.24
2034$1,091.71 ($90.98/mo)$25,160.42$2,104.21$32,244.45
2035$1,136.91 ($94.74/mo)$26,297.34$2,167.33$34,411.78
2036$1,183.99 ($98.67/mo)$27,481.33$2,232.35$36,644.14
2037$1,233.01 ($102.75/mo)$28,714.34$2,299.32$38,943.46
2038$1,284.07 ($107.01/mo)$29,998.40$2,368.30$41,311.76
2039$1,337.23 ($111.44/mo)$31,335.64$2,439.35$43,751.12
2040$1,392.60 ($116.05/mo)$32,728.24$2,512.53$46,263.65
2041$1,450.27 ($120.86/mo)$34,178.51$2,587.91$48,851.56
2042$1,510.32 ($125.86/mo)$35,688.83$2,665.55$51,517.11
2043$1,572.85 ($131.07/mo)$37,261.68$2,745.51$54,262.62
2044$1,637.98 ($136.50/mo)$38,899.66$2,827.88$57,090.50
2045$1,705.80 ($142.15/mo)$40,605.46$2,912.71$60,003.21
2046$1,776.43 ($148.04/mo)$42,381.89$3,000.10$63,003.31
2047$1,849.98 ($154.17/mo)$44,231.87$3,090.10$66,093.41
2048$1,926.59 ($160.55/mo)$46,158.46$3,182.80$69,276.21
2049$2,006.36 ($167.20/mo)$48,164.81$3,278.29$72,554.50
2050$2,089.43 ($174.12/mo)$50,254.25$3,376.63$75,931.13
2051$2,175.95 ($181.33/mo)$52,430.19$3,477.93$79,409.07
2052$2,266.05 ($188.84/mo)$54,696.24$3,582.27$82,991.34
2053$2,359.87 ($196.66/mo)$57,056.11$3,689.74$86,681.08
2054$2,457.59 ($204.80/mo)$59,513.70$3,800.43$90,481.51
2055$2,559.34 ($213.28/mo)$62,073.04$3,914.45$94,395.96
2056$2,665.32 ($222.11/mo)$64,738.36$4,031.88$98,427.84
2057$2,775.68 ($231.31/mo)$67,514.04$4,152.84$102,580.67
2058$2,890.61 ($240.88/mo)$70,404.64$4,277.42$106,858.09
2059$3,010.30 ($250.86/mo)$73,414.94$4,405.74$111,263.83
2060$3,134.94 ($261.24/mo)$76,549.88$4,537.92$115,801.75