Value:$2.06 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$643.78
($53.65/month for 12 months)
Expiration Year:2062 (48 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2014$10,543.78 ($878.65/mo)$10,543.78$1,200.00$1,200.00
2015$651.00 ($54.25/mo)$11,194.78$1,236.00$2,436.00
2016$690.68 ($57.56/mo)$11,885.46$1,273.08$3,709.08
2017$732.78 ($61.07/mo)$12,618.24$1,311.27$5,020.35
2018$777.45 ($64.79/mo)$13,395.69$1,350.61$6,370.96
2019$824.84 ($68.74/mo)$14,220.52$1,391.13$7,762.09
2020$875.11 ($72.93/mo)$15,095.64$1,432.86$9,194.95
2021$928.45 ($77.37/mo)$16,024.09$1,475.85$10,670.80
2022$985.05 ($82.09/mo)$17,009.14$1,520.12$12,190.93
2023$1,045.09 ($87.09/mo)$18,054.23$1,565.73$13,756.66
2024$1,108.79 ($92.40/mo)$19,163.02$1,612.70$15,369.35
2025$1,176.38 ($98.03/mo)$20,339.39$1,661.08$17,030.44
2026$1,248.08 ($104.01/mo)$21,587.48$1,710.91$18,741.35
2027$1,324.16 ($110.35/mo)$22,911.63$1,762.24$20,503.59
2028$1,404.87 ($117.07/mo)$24,316.50$1,815.11$22,318.70
2029$1,490.50 ($124.21/mo)$25,807.01$1,869.56$24,188.26
2030$1,581.35 ($131.78/mo)$27,388.36$1,925.65$26,113.91
2031$1,677.74 ($139.81/mo)$29,066.11$1,983.42$28,097.32
2032$1,780.01 ($148.33/mo)$30,846.12$2,042.92$30,140.24
2033$1,888.51 ($157.38/mo)$32,734.63$2,104.21$32,244.45
2034$2,003.62 ($166.97/mo)$34,738.25$2,167.33$34,411.78
2035$2,125.75 ($177.15/mo)$36,864.00$2,232.35$36,644.14
2036$2,255.32 ($187.94/mo)$39,119.32$2,299.32$38,943.46
2037$2,392.79 ($199.40/mo)$41,512.11$2,368.30$41,311.76
2038$2,538.64 ($211.55/mo)$44,050.75$2,439.35$43,751.12
2039$2,693.38 ($224.45/mo)$46,744.14$2,512.53$46,263.65
2040$2,857.56 ($238.13/mo)$49,601.70$2,587.91$48,851.56
2041$3,031.74 ($252.64/mo)$52,633.43$2,665.55$51,517.11
2042$3,216.53 ($268.04/mo)$55,849.96$2,745.51$54,262.62
2043$3,412.59 ($284.38/mo)$59,262.56$2,827.88$57,090.50
2044$3,620.60 ($301.72/mo)$62,883.16$2,912.71$60,003.21
2045$3,841.29 ($320.11/mo)$66,724.46$3,000.10$63,003.31
2046$4,075.44 ($339.62/mo)$70,799.89$3,090.10$66,093.41
2047$4,323.85 ($360.32/mo)$75,123.74$3,182.80$69,276.21
2048$4,587.41 ($382.28/mo)$79,711.15$3,278.29$72,554.50
2049$4,867.03 ($405.59/mo)$84,578.18$3,376.63$75,931.13
2050$5,163.69 ($430.31/mo)$89,741.87$3,477.93$79,409.07
2051$5,478.44 ($456.54/mo)$95,220.31$3,582.27$82,991.34
2052$5,812.37 ($484.36/mo)$101,032.69$3,689.74$86,681.08
2053$6,166.66 ($513.89/mo)$107,199.35$3,800.43$90,481.51
2054$6,542.54 ($545.21/mo)$113,741.89$3,914.45$94,395.96
2055$6,941.34 ($578.44/mo)$120,683.23$4,031.88$98,427.84
2056$7,364.44 ($613.70/mo)$128,047.67$4,152.84$102,580.67
2057$7,813.33 ($651.11/mo)$135,861.00$4,277.42$106,858.09
2058$8,289.59 ($690.80/mo)$144,150.59$4,405.74$111,263.83
2059$8,794.87 ($732.91/mo)$152,945.46$4,537.92$115,801.75
2060$9,330.95 ($777.58/mo)$162,276.41$4,674.05$120,475.80
2061$9,899.71 ($824.98/mo)$172,176.12$4,814.27$125,290.08
2062$10,503.14 ($875.26/mo)$182,679.25$4,958.70$130,248.78