Value:$2.11 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$457.52
($38.13/month for 12 months)
Expiration Year:2060 (47 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,357.52 ($863.13/mo)$10,357.52$1,200.00$1,200.00
2014$493.66 ($41.14/mo)$10,851.18$1,236.00$2,436.00
2015$514.83 ($42.90/mo)$11,366.01$1,273.08$3,709.08
2016$536.85 ($44.74/mo)$11,902.86$1,311.27$5,020.35
2017$559.82 ($46.65/mo)$12,462.68$1,350.61$6,370.96
2018$583.77 ($48.65/mo)$13,046.45$1,391.13$7,762.09
2019$608.74 ($50.73/mo)$13,655.19$1,432.86$9,194.95
2020$634.78 ($52.90/mo)$14,289.98$1,475.85$10,670.80
2021$661.94 ($55.16/mo)$14,951.92$1,520.12$12,190.93
2022$690.26 ($57.52/mo)$15,642.17$1,565.73$13,756.66
2023$719.78 ($59.98/mo)$16,361.95$1,612.70$15,369.35
2024$750.58 ($62.55/mo)$17,112.53$1,661.08$17,030.44
2025$782.68 ($65.22/mo)$17,895.21$1,710.91$18,741.35
2026$816.17 ($68.01/mo)$18,711.38$1,762.24$20,503.59
2027$851.08 ($70.92/mo)$19,562.46$1,815.11$22,318.70
2028$887.49 ($73.96/mo)$20,449.95$1,869.56$24,188.26
2029$925.46 ($77.12/mo)$21,375.41$1,925.65$26,113.91
2030$965.05 ($80.42/mo)$22,340.45$1,983.42$28,097.32
2031$1,006.33 ($83.86/mo)$23,346.78$2,042.92$30,140.24
2032$1,049.38 ($87.45/mo)$24,396.16$2,104.21$32,244.45
2033$1,094.27 ($91.19/mo)$25,490.43$2,167.33$34,411.78
2034$1,141.08 ($95.09/mo)$26,631.52$2,232.35$36,644.14
2035$1,189.90 ($99.16/mo)$27,821.41$2,299.32$38,943.46
2036$1,240.80 ($103.40/mo)$29,062.21$2,368.30$41,311.76
2037$1,293.88 ($107.82/mo)$30,356.09$2,439.35$43,751.12
2038$1,349.23 ($112.44/mo)$31,705.32$2,512.53$46,263.65
2039$1,406.95 ($117.25/mo)$33,112.27$2,587.91$48,851.56
2040$1,467.14 ($122.26/mo)$34,579.41$2,665.55$51,517.11
2041$1,529.90 ($127.49/mo)$36,109.31$2,745.51$54,262.62
2042$1,595.35 ($132.95/mo)$37,704.66$2,827.88$57,090.50
2043$1,663.59 ($138.63/mo)$39,368.25$2,912.71$60,003.21
2044$1,734.76 ($144.56/mo)$41,103.01$3,000.10$63,003.31
2045$1,808.97 ($150.75/mo)$42,911.99$3,090.10$66,093.41
2046$1,886.36 ($157.20/mo)$44,798.35$3,182.80$69,276.21
2047$1,967.06 ($163.92/mo)$46,765.40$3,278.29$72,554.50
2048$2,051.20 ($170.93/mo)$48,816.61$3,376.63$75,931.13
2049$2,138.95 ($178.25/mo)$50,955.56$3,477.93$79,409.07
2050$2,230.46 ($185.87/mo)$53,186.02$3,582.27$82,991.34
2051$2,325.87 ($193.82/mo)$55,511.89$3,689.74$86,681.08
2052$2,425.37 ($202.11/mo)$57,937.26$3,800.43$90,481.51
2053$2,529.13 ($210.76/mo)$60,466.38$3,914.45$94,395.96
2054$2,637.32 ($219.78/mo)$63,103.70$4,031.88$98,427.84
2055$2,750.14 ($229.18/mo)$65,853.84$4,152.84$102,580.67
2056$2,867.79 ($238.98/mo)$68,721.63$4,277.42$106,858.09
2057$2,990.47 ($249.21/mo)$71,712.10$4,405.74$111,263.83
2058$3,118.40 ($259.87/mo)$74,830.50$4,537.92$115,801.75
2059$3,251.80 ($270.98/mo)$78,082.30$4,674.05$120,475.80
2060$3,390.91 ($282.58/mo)$81,473.21$4,814.27$125,290.08