Robert,

You didn't figure in the annual inspection, maintenance (oil changes, plugs, tires, tubes, battery, bulbs, etc), repairs, and reserve for engine overhaul (roughly $12000 / hours left before overhaul).

Still, I agree with you that owning has many benefits that are hard to put a price on.

[Linked Image from visitedstatesmap.com]