Value:$15.84 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$456.00
($38.00/month for 12 months)
Expiration Year:2057 (49 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2008$10,356.00 ($863.00/mo)$10,356.00$1,200.00$1,200.00
2009$473.00 ($39.42/mo)$10,829.00$1,236.00$2,436.00
2010$487.00 ($40.58/mo)$11,316.00$1,273.08$3,709.08
2011$498.00 ($41.50/mo)$11,814.00$1,311.27$5,020.35
2012$520.35 ($43.36/mo)$12,334.35$1,350.61$6,370.96
2013$534.47 ($44.54/mo)$12,868.82$1,391.13$7,762.09
2014$554.11 ($46.18/mo)$13,422.93$1,432.86$9,194.95
2015$583.70 ($48.64/mo)$14,006.63$1,475.85$10,670.80
2016$605.62 ($50.47/mo)$14,612.25$1,520.12$12,190.93
2017$628.35 ($52.36/mo)$15,240.60$1,565.73$13,756.66
2018$651.95 ($54.33/mo)$15,892.55$1,612.70$15,369.35
2019$676.42 ($56.37/mo)$16,568.97$1,661.08$17,030.44
2020$701.82 ($58.49/mo)$17,270.79$1,710.91$18,741.35
2021$728.17 ($60.68/mo)$17,998.96$1,762.24$20,503.59
2022$755.51 ($62.96/mo)$18,754.47$1,815.11$22,318.70
2023$783.88 ($65.32/mo)$19,538.35$1,869.56$24,188.26
2024$813.31 ($67.78/mo)$20,351.66$1,925.65$26,113.91
2025$843.85 ($70.32/mo)$21,195.51$1,983.42$28,097.32
2026$875.53 ($72.96/mo)$22,071.04$2,042.92$30,140.24
2027$908.40 ($75.70/mo)$22,979.44$2,104.21$32,244.45
2028$942.51 ($78.54/mo)$23,921.95$2,167.33$34,411.78
2029$977.90 ($81.49/mo)$24,899.84$2,232.35$36,644.14
2030$1,014.61 ($84.55/mo)$25,914.46$2,299.32$38,943.46
2031$1,052.71 ($87.73/mo)$26,967.16$2,368.30$41,311.76
2032$1,092.23 ($91.02/mo)$28,059.40$2,439.35$43,751.12
2033$1,133.24 ($94.44/mo)$29,192.64$2,512.53$46,263.65
2034$1,175.79 ($97.98/mo)$30,368.43$2,587.91$48,851.56
2035$1,219.94 ($101.66/mo)$31,588.36$2,665.55$51,517.11
2036$1,265.74 ($105.48/mo)$32,854.10$2,745.51$54,262.62
2037$1,313.26 ($109.44/mo)$34,167.36$2,827.88$57,090.50
2038$1,362.57 ($113.55/mo)$35,529.93$2,912.71$60,003.21
2039$1,413.73 ($117.81/mo)$36,943.66$3,000.10$63,003.31
2040$1,466.81 ($122.23/mo)$38,410.47$3,090.10$66,093.41
2041$1,521.88 ($126.82/mo)$39,932.36$3,182.80$69,276.21
2042$1,579.02 ($131.59/mo)$41,511.38$3,278.29$72,554.50
2043$1,638.31 ($136.53/mo)$43,149.69$3,376.63$75,931.13
2044$1,699.82 ($141.65/mo)$44,849.51$3,477.93$79,409.07
2045$1,763.64 ($146.97/mo)$46,613.15$3,582.27$82,991.34
2046$1,829.86 ($152.49/mo)$48,443.01$3,689.74$86,681.08
2047$1,898.56 ($158.21/mo)$50,341.57$3,800.43$90,481.51
2048$1,969.85 ($164.15/mo)$52,311.42$3,914.45$94,395.96
2049$2,043.81 ($170.32/mo)$54,355.23$4,031.88$98,427.84
2050$2,120.54 ($176.71/mo)$56,475.77$4,152.84$102,580.67
2051$2,200.16 ($183.35/mo)$58,675.94$4,277.42$106,858.09
2052$2,282.77 ($190.23/mo)$60,958.70$4,405.74$111,263.83
2053$2,368.48 ($197.37/mo)$63,327.18$4,537.92$115,801.75
2054$2,457.41 ($204.78/mo)$65,784.59$4,674.05$120,475.80
2055$2,549.67 ($212.47/mo)$68,334.26$4,814.27$125,290.08
2056$2,645.40 ($220.45/mo)$70,979.66$4,958.70$130,248.78
2057$2,744.72 ($228.73/mo)$73,724.38$5,107.46$135,356.24