# Witch Schools: Love Potions

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

- Steam appid: 2093250
- Developer: Dnovel
- Publisher: Studio2760
- Released: 2022 · Genre: Adventure · List price: $9.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $518 to $777 per month (mid $648)
- Opportunity score: $1.4k/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.6k · Est. lifetime net revenue: $3.9k
- Review sentiment: 91% positive across 56 reviews (49 from Steam purchases)
- Review velocity: 10.4 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 3.8 years
- Studio inactive: no public activity across 4 tracked titles
- Last build shipped 3.8 years ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.2k |
| After VAT / sales tax (-13% blended) | $1.0k |
| After refunds (-9.5% median) | $926 |
| Net to developer (after Steam 30%) | $648 |

## Monthly review counts, oldest to newest (5 months)

51, 0, 0, 0, 1

## Estimated acquisition range

$15.5k to $31.1k (2-4x the trailing net annuity of $7.8k/year). Same error range applies.

## Markets by review language

- english: 50%
- russian: 48%
- brazilian: 2% (game NOT localized in this language)

## 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/2093250
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.