# Box To The Beat VR

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

- Steam appid: 2063120
- Developer: Khosouf Studio
- Released: 2023 · Genre: Casual · List price: $19.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $1.1k to $1.6k per month (mid $1.3k)
- Opportunity score: $2.5k/month at x1.90 dormancy multiplier
- Est. lifetime owners: 1.9k · Est. lifetime net revenue: $9.6k
- Review sentiment: 96% positive across 69 reviews (60 from Steam purchases)
- Review velocity: 10.7 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 2.4 years
- Studio quiet across its whole catalog
- Last build shipped 19 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $2.4k |
| After VAT / sales tax (-13% blended) | $2.1k |
| After refunds (-9.5% median) | $1.9k |
| Net to developer (after Steam 30%) | $1.3k |

## Monthly review counts, oldest to newest (12 months)

14, 0, 1, 0, 1, 1, 41, 21, 0, 1, 0, 1

## Estimated acquisition range

$31.9k to $63.8k (2-4x the trailing net annuity of $15.9k/year). Same error range applies.

## Markets by review language

- russian: 13% (game NOT localized in this language)
- german: 5%
- english: 82%

Localization gap: 13% of measured reviews are written in languages the game does not support (top: russian). Localizing is likely immediate market expansion.

## 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/2063120
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.