# Voice of Belldona

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

- Steam appid: 2223420
- Developer: StoryCropStudio
- Publisher: LoveStoryProject
- Released: 2026 · Genre: Adventure · List price: $11.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $3.0k to $4.5k per month (mid $3.8k)
- Opportunity score: $3.8k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 3.7k · Est. lifetime net revenue: $14.8k
- Review sentiment: 77% positive across 193 reviews (115 from Steam purchases)
- Review velocity: 37.3 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 0 months ago
- Last build shipped 0 months ago
- 40% of reviews come from key activations (excluded from revenue estimates)
- Store page localized in only 3 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $6.8k |
| After VAT / sales tax (-13% blended) | $5.9k |
| After refunds (-9.5% median) | $5.4k |
| Net to developer (after Steam 30%) | $3.8k |

## Monthly review counts, oldest to newest (3 months)

96, 11, 5

## Markets by review language

- koreana: 1% (game NOT localized in this language)
- japanese: 1% (game NOT localized in this language)
- schinese: 76%
- brazilian: 1% (game NOT localized in this language)
- english: 21%

## 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/2223420
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.