Value:$3.67 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$651.90
($54.33/month for 12 months)
Expiration Year:2042 (27 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2015$10,551.90 ($879.33/mo)$10,551.90$1,200.00$1,200.00
2016$680.61 ($56.72/mo)$11,232.51$1,236.00$2,436.00
2017$710.58 ($59.22/mo)$11,943.09$1,273.08$3,709.08
2018$741.88 ($61.82/mo)$12,684.97$1,311.27$5,020.35
2019$774.55 ($64.55/mo)$13,459.51$1,350.61$6,370.96
2020$808.66 ($67.39/mo)$14,268.17$1,391.13$7,762.09
2021$844.27 ($70.36/mo)$15,112.44$1,432.86$9,194.95
2022$881.45 ($73.45/mo)$15,993.89$1,475.85$10,670.80
2023$920.27 ($76.69/mo)$16,914.16$1,520.12$12,190.93
2024$960.80 ($80.07/mo)$17,874.96$1,565.73$13,756.66
2025$1,003.11 ($83.59/mo)$18,878.07$1,612.70$15,369.35
2026$1,047.29 ($87.27/mo)$19,925.35$1,661.08$17,030.44
2027$1,093.41 ($91.12/mo)$21,018.76$1,710.91$18,741.35
2028$1,141.56 ($95.13/mo)$22,160.32$1,762.24$20,503.59
2029$1,191.83 ($99.32/mo)$23,352.15$1,815.11$22,318.70
2030$1,244.32 ($103.69/mo)$24,596.47$1,869.56$24,188.26
2031$1,299.12 ($108.26/mo)$25,895.59$1,925.65$26,113.91
2032$1,356.33 ($113.03/mo)$27,251.92$1,983.42$28,097.32
2033$1,416.06 ($118.01/mo)$28,667.98$2,042.92$30,140.24
2034$1,478.42 ($123.20/mo)$30,146.40$2,104.21$32,244.45
2035$1,543.53 ($128.63/mo)$31,689.93$2,167.33$34,411.78
2036$1,611.51 ($134.29/mo)$33,301.44$2,232.35$36,644.14
2037$1,682.48 ($140.21/mo)$34,983.91$2,299.32$38,943.46
2038$1,756.57 ($146.38/mo)$36,740.48$2,368.30$41,311.76
2039$1,833.93 ($152.83/mo)$38,574.41$2,439.35$43,751.12
2040$1,914.69 ($159.56/mo)$40,489.11$2,512.53$46,263.65
2041$1,999.01 ($166.58/mo)$42,488.12$2,587.91$48,851.56
2042$2,087.05 ($173.92/mo)$44,575.17$2,665.55$51,517.11