Value:$2.02 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$625.29
($52.11/month for 12 months)
Expiration Year:2062 (49 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2013$10,525.29 ($877.11/mo)$10,525.29$1,200.00$1,200.00
2014$643.78 ($53.65/mo)$11,169.07$1,236.00$2,436.00
2015$651.00 ($54.25/mo)$11,820.07$1,273.08$3,709.08
2016$679.13 ($56.59/mo)$12,499.20$1,311.27$5,020.35
2017$702.97 ($58.58/mo)$13,202.17$1,350.61$6,370.96
2018$753.52 ($62.79/mo)$13,955.69$1,391.13$7,762.09
2019$786.03 ($65.50/mo)$14,741.72$1,432.86$9,194.95
2020$813.27 ($67.77/mo)$15,554.99$1,475.85$10,670.80
2021$841.46 ($70.12/mo)$16,396.45$1,520.12$12,190.93
2022$870.62 ($72.55/mo)$17,267.07$1,565.73$13,756.66
2023$900.80 ($75.07/mo)$18,167.87$1,612.70$15,369.35
2024$932.02 ($77.67/mo)$19,099.88$1,661.08$17,030.44
2025$964.32 ($80.36/mo)$20,064.20$1,710.91$18,741.35
2026$997.74 ($83.14/mo)$21,061.94$1,762.24$20,503.59
2027$1,032.32 ($86.03/mo)$22,094.26$1,815.11$22,318.70
2028$1,068.10 ($89.01/mo)$23,162.36$1,869.56$24,188.26
2029$1,105.11 ($92.09/mo)$24,267.47$1,925.65$26,113.91
2030$1,143.42 ($95.28/mo)$25,410.89$1,983.42$28,097.32
2031$1,183.04 ($98.59/mo)$26,593.93$2,042.92$30,140.24
2032$1,224.05 ($102.00/mo)$27,817.98$2,104.21$32,244.45
2033$1,266.47 ($105.54/mo)$29,084.45$2,167.33$34,411.78
2034$1,310.36 ($109.20/mo)$30,394.81$2,232.35$36,644.14
2035$1,355.78 ($112.98/mo)$31,750.58$2,299.32$38,943.46
2036$1,402.77 ($116.90/mo)$33,153.35$2,368.30$41,311.76
2037$1,451.38 ($120.95/mo)$34,604.73$2,439.35$43,751.12
2038$1,501.68 ($125.14/mo)$36,106.42$2,512.53$46,263.65
2039$1,553.73 ($129.48/mo)$37,660.15$2,587.91$48,851.56
2040$1,607.58 ($133.96/mo)$39,267.73$2,665.55$51,517.11
2041$1,663.29 ($138.61/mo)$40,931.02$2,745.51$54,262.62
2042$1,720.94 ($143.41/mo)$42,651.96$2,827.88$57,090.50
2043$1,780.59 ($148.38/mo)$44,432.55$2,912.71$60,003.21
2044$1,842.30 ($153.52/mo)$46,274.84$3,000.10$63,003.31
2045$1,906.15 ($158.85/mo)$48,180.99$3,090.10$66,093.41
2046$1,972.21 ($164.35/mo)$50,153.20$3,182.80$69,276.21
2047$2,040.56 ($170.05/mo)$52,193.77$3,278.29$72,554.50
2048$2,111.29 ($175.94/mo)$54,305.05$3,376.63$75,931.13
2049$2,184.46 ($182.04/mo)$56,489.51$3,477.93$79,409.07
2050$2,260.17 ($188.35/mo)$58,749.68$3,582.27$82,991.34
2051$2,338.50 ($194.87/mo)$61,088.18$3,689.74$86,681.08
2052$2,419.55 ($201.63/mo)$63,507.72$3,800.43$90,481.51
2053$2,503.40 ($208.62/mo)$66,011.13$3,914.45$94,395.96
2054$2,590.17 ($215.85/mo)$68,601.29$4,031.88$98,427.84
2055$2,679.94 ($223.33/mo)$71,281.23$4,152.84$102,580.67
2056$2,772.82 ($231.07/mo)$74,054.05$4,277.42$106,858.09
2057$2,868.92 ($239.08/mo)$76,922.97$4,405.74$111,263.83
2058$2,968.35 ($247.36/mo)$79,891.32$4,537.92$115,801.75
2059$3,071.23 ($255.94/mo)$82,962.55$4,674.05$120,475.80
2060$3,177.67 ($264.81/mo)$86,140.22$4,814.27$125,290.08
2061$3,287.80 ($273.98/mo)$89,428.02$4,958.70$130,248.78
2062$3,401.75 ($283.48/mo)$92,829.77$5,107.46$135,356.24