ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Year
Monthly Payments
Dues
DVC Financed Total
DVC Cash Total
Cash Stay / Per Year
Hotel Cash Total
Same amount invested over time
2
2026$5,400.00$1,419.45$6,819.45$31,000.00$2,625.13$2,625.00$31,000.00
Purchase Price No Financing
DVC Mortgage Payments
DVC Dues
DVC Dues % Increase
Points
Investment Return
3
2027$5,400.00$1,462.03$13,681.48$32,462.03$2,756.38$5,381.38$33,325.00$31,000.00$450.00$9.463%1507.5%
4
2028$5,400.00$1,505.89$13,725.34$33,967.93$2,894.20$8,275.58$35,824.38
5
2029$5,400.00$1,551.07$20,632.55$35,519.00$3,038.91$11,314.49$38,511.20
Disney Hotel Rate
Number of Nights Per Year
Hotel Inflation Rate of Increase
6
2030$5,400.00$1,597.60$27,630.16$37,116.60$3,190.86$14,505.35$41,399.54$375.0075%
7
2031$5,400.00$1,645.53$34,675.69$38,762.13$3,350.40$17,855.75$44,504.51
8
2032$5,400.00$1,694.90$41,770.59$40,457.03$3,517.92$21,373.66$47,842.35
9
2033$5,400.00$1,745.74$48,916.33$42,202.78$3,693.81$25,067.48$51,430.52
10
2034$5,400.00$1,798.12$56,114.45$44,000.89$3,878.51$28,945.98$55,287.81
11
2035$5,400.00$1,852.06$63,366.51$45,852.95$4,072.43$33,018.42$59,434.40
12
2036$5,400.00$1,907.62$70,674.13$47,760.58$4,276.05$37,294.47$63,891.98
13
2037$5,400.00$1,964.85$78,038.98$49,725.43$4,489.85$41,784.32$68,683.88
14
2038$0.00$2,023.80$80,062.78$51,749.22$4,714.35$46,498.67$73,835.17
15
2039$0.00$2,084.51$82,147.29$53,833.73$4,950.06$51,448.73$79,372.81
16
2040$0.00$2,147.05$84,294.33$55,980.78$5,197.57$56,646.30$85,325.77
17
2041$0.00$2,211.46$86,505.79$58,192.24$5,457.45$62,103.75$91,725.20
18
2042$0.00$2,277.80$88,783.59$60,470.04$5,730.32$67,834.07$98,604.59
19
2043$0.00$2,346.13$91,129.73$62,816.17$6,016.83$73,850.90$105,999.93
20
2044$0.00$2,416.52$93,546.24$65,232.69$6,317.68$80,168.58$113,949.93
21
2045$0.00$2,489.01$96,035.26$67,721.70$6,633.56$86,802.14$122,496.17
22
2046$0.00$2,563.68$98,598.94$70,285.39$6,965.24$93,767.38$131,683.38
23
2047$0.00$2,640.60$101,239.54$72,925.98$7,313.50$101,080.88$141,559.64
24
2048$0.00$2,719.81$103,959.35$75,645.80$7,679.18$108,760.05$152,176.61
25
2049$0.00$2,801.41$106,760.76$78,447.20$8,063.13$116,823.18$163,589.86
26
2050$0.00$2,885.45$109,646.21$81,332.65$8,466.29$125,289.48$175,859.10
27
2051$0.00$2,972.01$112,618.22$84,304.67$8,889.61$134,179.08$189,048.53
28
2052$0.00$3,061.17$115,679.39$87,365.84$9,334.09$143,513.17$203,227.17
29
2053$0.00$3,153.01$118,832.40$90,518.85$9,800.79$153,313.96$218,469.21
30
2054$0.00$3,247.60$122,080.00$93,766.45$10,290.83$163,604.78$234,854.40
31
2055$0.00$3,345.03$125,425.03$97,111.47$10,805.37$174,410.15$252,468.48DVC Value Calculator
32
2056$0.00$3,445.38$128,870.41$100,556.85$11,345.64$185,755.79$271,403.611. Enter your purchase price for your DVC Contract
33
2057$0.00$3,548.74$132,419.15$104,105.59$11,912.92$197,668.71$291,758.882. If financing input the estimated payment
34
2058$0.00$3,655.20$136,074.35$107,760.79$12,508.57$210,177.28$313,640.803. Enter the average rater per night for for the resort you typically stay at
35
2059$0.00$3,764.86$139,839.20$111,525.65$13,134.00$223,311.28$337,163.86
36
2060$0.00$3,877.80$143,717.01$115,403.45$13,790.70$237,101.97$362,451.15
37
2061$0.00$3,994.14$147,711.14$119,397.59$14,480.23$251,582.20$389,634.98
38
2062$0.00$4,113.96$151,825.11$123,511.55$15,204.24$266,786.44$418,857.61
39
2063$0.00$4,237.38$156,062.49$127,748.93$15,964.45$282,750.90$450,271.93
40
2064$0.00$4,364.50$160,426.99$132,113.43$16,762.68$299,513.57$484,042.32
41
2065$0.00$4,495.44$164,922.42$136,608.87$17,600.81$317,114.38$520,345.50
42
2066$0.00$4,630.30$169,552.72$141,239.17$18,480.85$335,595.23$559,371.41
43
2067$0.00$4,769.21$174,321.93$146,008.38$19,404.89$355,000.13$601,324.26
44
2068$0.00$4,912.28$179,234.22$150,920.66$20,375.14$375,375.26$646,423.58
45
2069$0.00$5,059.65$184,293.87$155,980.31$21,393.89$396,769.16$694,905.35
46
2070$0.00$5,211.44$189,505.31$161,191.76$22,463.59$419,232.75$747,023.25
47
48
Total$131,611.21$183,498.04$161,191.76$419,232.75
49
Savings$235,734.71$258,040.99
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100