Value:$2.20 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$514.83
($42.90/month for 12 months)
Expiration Year:2060 (45 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,414.83 ($867.90/mo)$10,414.83$1,200.00$1,200.00
2016$536.85 ($44.74/mo)$10,951.68$1,236.00$2,436.00
2017$559.82 ($46.65/mo)$11,511.50$1,273.08$3,709.08
2018$583.77 ($48.65/mo)$12,095.27$1,311.27$5,020.35
2019$608.74 ($50.73/mo)$12,704.01$1,350.61$6,370.96
2020$634.78 ($52.90/mo)$13,338.80$1,391.13$7,762.09
2021$661.94 ($55.16/mo)$14,000.74$1,432.86$9,194.95
2022$690.26 ($57.52/mo)$14,690.99$1,475.85$10,670.80
2023$719.78 ($59.98/mo)$15,410.77$1,520.12$12,190.93
2024$750.58 ($62.55/mo)$16,161.35$1,565.73$13,756.66
2025$782.68 ($65.22/mo)$16,944.03$1,612.70$15,369.35
2026$816.17 ($68.01/mo)$17,760.20$1,661.08$17,030.44
2027$851.08 ($70.92/mo)$18,611.28$1,710.91$18,741.35
2028$887.49 ($73.96/mo)$19,498.77$1,762.24$20,503.59
2029$925.46 ($77.12/mo)$20,424.23$1,815.11$22,318.70
2030$965.05 ($80.42/mo)$21,389.27$1,869.56$24,188.26
2031$1,006.33 ($83.86/mo)$22,395.60$1,925.65$26,113.91
2032$1,049.38 ($87.45/mo)$23,444.98$1,983.42$28,097.32
2033$1,094.27 ($91.19/mo)$24,539.25$2,042.92$30,140.24
2034$1,141.08 ($95.09/mo)$25,680.34$2,104.21$32,244.45
2035$1,189.90 ($99.16/mo)$26,870.23$2,167.33$34,411.78
2036$1,240.80 ($103.40/mo)$28,111.03$2,232.35$36,644.14
2037$1,293.88 ($107.82/mo)$29,404.91$2,299.32$38,943.46
2038$1,349.23 ($112.44/mo)$30,754.14$2,368.30$41,311.76
2039$1,406.95 ($117.25/mo)$32,161.09$2,439.35$43,751.12
2040$1,467.14 ($122.26/mo)$33,628.23$2,512.53$46,263.65
2041$1,529.90 ($127.49/mo)$35,158.13$2,587.91$48,851.56
2042$1,595.35 ($132.95/mo)$36,753.48$2,665.55$51,517.11
2043$1,663.59 ($138.63/mo)$38,417.07$2,745.51$54,262.62
2044$1,734.76 ($144.56/mo)$40,151.83$2,827.88$57,090.50
2045$1,808.97 ($150.75/mo)$41,960.81$2,912.71$60,003.21
2046$1,886.36 ($157.20/mo)$43,847.17$3,000.10$63,003.31
2047$1,967.06 ($163.92/mo)$45,814.22$3,090.10$66,093.41
2048$2,051.20 ($170.93/mo)$47,865.43$3,182.80$69,276.21
2049$2,138.95 ($178.25/mo)$50,004.38$3,278.29$72,554.50
2050$2,230.46 ($185.87/mo)$52,234.84$3,376.63$75,931.13
2051$2,325.87 ($193.82/mo)$54,560.71$3,477.93$79,409.07
2052$2,425.37 ($202.11/mo)$56,986.08$3,582.27$82,991.34
2053$2,529.13 ($210.76/mo)$59,515.20$3,689.74$86,681.08
2054$2,637.32 ($219.78/mo)$62,152.52$3,800.43$90,481.51
2055$2,750.14 ($229.18/mo)$64,902.66$3,914.45$94,395.96
2056$2,867.79 ($238.98/mo)$67,770.45$4,031.88$98,427.84
2057$2,990.47 ($249.21/mo)$70,760.92$4,152.84$102,580.67
2058$3,118.40 ($259.87/mo)$73,879.32$4,277.42$106,858.09
2059$3,251.80 ($270.98/mo)$77,131.12$4,405.74$111,263.83
2060$3,390.91 ($282.58/mo)$80,522.03$4,537.92$115,801.75