# 69 Mizuki Love

> ResidualPlay case file: an overlooked Steam game still earning residual revenue. Estimates carry a ±30-50% error range per title.

- Steam appid: 1770140
- Developer: Loolust
- Released: 2021 · Genre: Casual · List price: $4.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $75 to $112 per month (mid $93)
- Opportunity score: $140/month at x1.50 dormancy multiplier
- Est. lifetime owners: 1.3k · Est. lifetime net revenue: $1.6k
- Review sentiment: 79% positive across 42 reviews (40 from Steam purchases)
- Review velocity: 3.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 6 months ago
- Studio active elsewhere (15 titles tracked), so this one may welcome a partner
- Last build shipped 5.0 years ago

## Where a gross dollar goes (monthly, at current velocity)

| Stage | USD/month |
|---|---|
| Gross storefront sales | $169 |
| After VAT / sales tax (-13% blended) | $147 |
| After refunds (-9.5% median) | $133 |
| Net to developer (after Steam 30%) | $93 |

## Monthly review counts, oldest to newest (16 months)

9, 4, 1, 1, 1, 2, 1, 1, 1, 1, 1, 1, 10, 5, 1, 0

## Methodology

Units are estimated from Steam-purchase reviews times a release-cohort multiplier (Boxleiter method, 20-75x by year). Revenue uses an effective price (lifetime discounts and regional pricing) and nets out VAT (~13%), refunds (~9.5%) and Steam's 30% cut: roughly 55% of gross reaches the developer.

Source: https://residualplay.com/game/1770140
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.