Value:$2.02 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$471.00
($39.25/month for 12 months)
Expiration Year:2057 (49 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2008$10,371.00 ($864.25/mo)$10,371.00$1,200.00$1,200.00
2009$486.00 ($40.50/mo)$10,857.00$1,236.00$2,436.00
2010$495.00 ($41.25/mo)$11,352.00$1,273.08$3,709.08
2011$501.00 ($41.75/mo)$11,853.00$1,311.27$5,020.35
2012$543.56 ($45.30/mo)$12,396.56$1,350.61$6,370.96
2013$567.49 ($47.29/mo)$12,964.05$1,391.13$7,762.09
2014$597.48 ($49.79/mo)$13,561.53$1,432.86$9,194.95
2015$629.89 ($52.49/mo)$14,191.42$1,475.85$10,670.80
2016$641.52 ($53.46/mo)$14,832.94$1,520.12$12,190.93
2017$658.59 ($54.88/mo)$15,491.53$1,565.73$13,756.66
2018$675.65 ($56.30/mo)$16,167.18$1,612.70$15,369.35
2019$743.55 ($61.96/mo)$16,910.73$1,661.08$17,030.44
2020$770.41 ($64.20/mo)$17,681.14$1,710.91$18,741.35
2021$798.24 ($66.52/mo)$18,479.37$1,762.24$20,503.59
2022$827.07 ($68.92/mo)$19,306.44$1,815.11$22,318.70
2023$856.94 ($71.41/mo)$20,163.39$1,869.56$24,188.26
2024$887.90 ($73.99/mo)$21,051.28$1,925.65$26,113.91
2025$919.97 ($76.66/mo)$21,971.25$1,983.42$28,097.32
2026$953.20 ($79.43/mo)$22,924.45$2,042.92$30,140.24
2027$987.63 ($82.30/mo)$23,912.08$2,104.21$32,244.45
2028$1,023.30 ($85.28/mo)$24,935.38$2,167.33$34,411.78
2029$1,060.27 ($88.36/mo)$25,995.65$2,232.35$36,644.14
2030$1,098.56 ($91.55/mo)$27,094.21$2,299.32$38,943.46
2031$1,138.25 ($94.85/mo)$28,232.46$2,368.30$41,311.76
2032$1,179.36 ($98.28/mo)$29,411.82$2,439.35$43,751.12
2033$1,221.96 ($101.83/mo)$30,633.78$2,512.53$46,263.65
2034$1,266.10 ($105.51/mo)$31,899.88$2,587.91$48,851.56
2035$1,311.83 ($109.32/mo)$33,211.71$2,665.55$51,517.11
2036$1,359.22 ($113.27/mo)$34,570.92$2,745.51$54,262.62
2037$1,408.31 ($117.36/mo)$35,979.23$2,827.88$57,090.50
2038$1,459.18 ($121.60/mo)$37,438.41$2,912.71$60,003.21
2039$1,511.89 ($125.99/mo)$38,950.30$3,000.10$63,003.31
2040$1,566.50 ($130.54/mo)$40,516.80$3,090.10$66,093.41
2041$1,623.08 ($135.26/mo)$42,139.89$3,182.80$69,276.21
2042$1,681.71 ($140.14/mo)$43,821.60$3,278.29$72,554.50
2043$1,742.46 ($145.20/mo)$45,564.05$3,376.63$75,931.13
2044$1,805.39 ($150.45/mo)$47,369.44$3,477.93$79,409.07
2045$1,870.61 ($155.88/mo)$49,240.05$3,582.27$82,991.34
2046$1,938.18 ($161.51/mo)$51,178.23$3,689.74$86,681.08
2047$2,008.18 ($167.35/mo)$53,186.41$3,800.43$90,481.51
2048$2,080.72 ($173.39/mo)$55,267.13$3,914.45$94,395.96
2049$2,155.88 ($179.66/mo)$57,423.01$4,031.88$98,427.84
2050$2,233.75 ($186.15/mo)$59,656.76$4,152.84$102,580.67
2051$2,314.44 ($192.87/mo)$61,971.20$4,277.42$106,858.09
2052$2,398.04 ($199.84/mo)$64,369.24$4,405.74$111,263.83
2053$2,484.66 ($207.05/mo)$66,853.89$4,537.92$115,801.75
2054$2,574.40 ($214.53/mo)$69,428.30$4,674.05$120,475.80
2055$2,667.39 ($222.28/mo)$72,095.69$4,814.27$125,290.08
2056$2,763.74 ($230.31/mo)$74,859.44$4,958.70$130,248.78
2057$2,863.57 ($238.63/mo)$77,723.01$5,107.46$135,356.24