# Bazaar Simulator

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

- Steam appid: 2379810
- Developer: Mithra Interactive
- Released: 2025 · Genre: Casual · List price: $5.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $94 to $141 per month (mid $117)
- Opportunity score: $158/month at x1.35 dormancy multiplier
- Est. lifetime owners: 6.0k · Est. lifetime net revenue: $12.0k
- Review sentiment: 64% positive across 222 reviews (186 from Steam purchases)
- Review velocity: 2.3 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 13 months
- Studio quiet across its whole catalog
- Last build shipped 13 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $213 |
| After VAT / sales tax (-13% blended) | $185 |
| After refunds (-9.5% median) | $167 |
| Net to developer (after Steam 30%) | $117 |

## Monthly review counts, oldest to newest (19 months)

51, 44, 11, 9, 9, 6, 9, 2, 4, 10, 10, 5, 7, 2, 2, 4, 4, 1, 1

## 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/2379810
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.