Value:$2.06 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$486.00
($40.50/month for 12 months)
Expiration Year:2057 (48 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2009$10,386.00 ($865.50/mo)$10,386.00$1,200.00$1,200.00
2010$495.00 ($41.25/mo)$10,881.00$1,236.00$2,436.00
2011$501.00 ($41.75/mo)$11,382.00$1,273.08$3,709.08
2012$543.56 ($45.30/mo)$11,925.56$1,311.27$5,020.35
2013$567.49 ($47.29/mo)$12,493.05$1,350.61$6,370.96
2014$597.48 ($49.79/mo)$13,090.53$1,391.13$7,762.09
2015$629.89 ($52.49/mo)$13,720.42$1,432.86$9,194.95
2016$662.36 ($55.20/mo)$14,382.78$1,475.85$10,670.80
2017$696.50 ($58.04/mo)$15,079.27$1,520.12$12,190.93
2018$732.40 ($61.03/mo)$15,811.67$1,565.73$13,756.66
2019$770.15 ($64.18/mo)$16,581.82$1,612.70$15,369.35
2020$809.85 ($67.49/mo)$17,391.67$1,661.08$17,030.44
2021$851.59 ($70.97/mo)$18,243.25$1,710.91$18,741.35
2022$895.48 ($74.62/mo)$19,138.74$1,762.24$20,503.59
2023$941.64 ($78.47/mo)$20,080.37$1,815.11$22,318.70
2024$990.17 ($82.51/mo)$21,070.55$1,869.56$24,188.26
2025$1,041.21 ($86.77/mo)$22,111.76$1,925.65$26,113.91
2026$1,094.88 ($91.24/mo)$23,206.64$1,983.42$28,097.32
2027$1,151.31 ($95.94/mo)$24,357.96$2,042.92$30,140.24
2028$1,210.66 ($100.89/mo)$25,568.61$2,104.21$32,244.45
2029$1,273.06 ($106.09/mo)$26,841.68$2,167.33$34,411.78
2030$1,338.68 ($111.56/mo)$28,180.35$2,232.35$36,644.14
2031$1,407.68 ($117.31/mo)$29,588.03$2,299.32$38,943.46
2032$1,480.24 ($123.35/mo)$31,068.27$2,368.30$41,311.76
2033$1,556.53 ($129.71/mo)$32,624.81$2,439.35$43,751.12
2034$1,636.76 ($136.40/mo)$34,261.57$2,512.53$46,263.65
2035$1,721.13 ($143.43/mo)$35,982.70$2,587.91$48,851.56
2036$1,809.84 ($150.82/mo)$37,792.55$2,665.55$51,517.11
2037$1,903.13 ($158.59/mo)$39,695.68$2,745.51$54,262.62
2038$2,001.23 ($166.77/mo)$41,696.90$2,827.88$57,090.50
2039$2,104.38 ($175.36/mo)$43,801.28$2,912.71$60,003.21
2040$2,212.84 ($184.40/mo)$46,014.12$3,000.10$63,003.31
2041$2,326.90 ($193.91/mo)$48,341.03$3,090.10$66,093.41
2042$2,446.84 ($203.90/mo)$50,787.87$3,182.80$69,276.21
2043$2,572.96 ($214.41/mo)$53,360.83$3,278.29$72,554.50
2044$2,705.58 ($225.47/mo)$56,066.41$3,376.63$75,931.13
2045$2,845.04 ($237.09/mo)$58,911.45$3,477.93$79,409.07
2046$2,991.68 ($249.31/mo)$61,903.13$3,582.27$82,991.34
2047$3,145.89 ($262.16/mo)$65,049.02$3,689.74$86,681.08
2048$3,308.04 ($275.67/mo)$68,357.06$3,800.43$90,481.51
2049$3,478.55 ($289.88/mo)$71,835.61$3,914.45$94,395.96
2050$3,657.85 ($304.82/mo)$75,493.45$4,031.88$98,427.84
2051$3,846.39 ($320.53/mo)$79,339.84$4,152.84$102,580.67
2052$4,044.64 ($337.05/mo)$83,384.49$4,277.42$106,858.09
2053$4,253.12 ($354.43/mo)$87,637.61$4,405.74$111,263.83
2054$4,472.34 ($372.70/mo)$92,109.95$4,537.92$115,801.75
2055$4,702.87 ($391.91/mo)$96,812.82$4,674.05$120,475.80
2056$4,945.27 ($412.11/mo)$101,758.09$4,814.27$125,290.08
2057$5,200.17 ($433.35/mo)$106,958.26$4,958.70$130,248.78