# World Cruise Story

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

- Steam appid: 2019360
- Developer: Kairosoft Co.,Ltd
- Released: 2022 · Genre: Casual · List price: $8.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $120 to $179 per month (mid $149)
- Opportunity score: $284/month at x1.90 dormancy multiplier
- Est. lifetime owners: 2.1k · Est. lifetime net revenue: $4.7k
- Review sentiment: 93% positive across 88 reviews (65 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio active elsewhere (43 titles tracked), so this one may welcome a partner
- Last build shipped 30 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $271 |
| After VAT / sales tax (-13% blended) | $236 |
| After refunds (-9.5% median) | $214 |
| Net to developer (after Steam 30%) | $149 |

## Monthly review counts, oldest to newest (24 months)

0, 1, 1, 3, 1, 2, 2, 2, 1, 2, 1, 1, 1, 1, 2, 1, 0, 0, 3, 1, 3, 1, 2, 6

## 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/2019360
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.