I did a similar calculation and also decided not to buy a fully decked SMB. I did, however, still buy a van:
2009 Ford E350SD, diesel, converted to 4x4 by Quadvan NW; includes upgraded wheels tires, dual shock setup, steering stabilizer, etc. 15,000 miles on the clock, stole it for $30k...