# Radiant Victorias

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

- Steam appid: 2652480
- Developer: Akari-blast!
- Publisher: Mango Party
- Released: 2024 · Genre: Adventure · List price: $14.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $263 to $394 per month (mid $329)
- Opportunity score: $427/month at x1.30 dormancy multiplier
- Est. lifetime owners: 5.6k · Est. lifetime net revenue: $24.4k
- Review sentiment: 79% positive across 202 reviews (174 from Steam purchases)
- Review velocity: 3.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 11 months ago
- Last build shipped 24 months ago
- Store page localized in only 4 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $597 |
| After VAT / sales tax (-13% blended) | $519 |
| After refunds (-9.5% median) | $470 |
| Net to developer (after Steam 30%) | $329 |

## Monthly review counts, oldest to newest (20 months)

105, 8, 11, 8, 2, 3, 2, 2, 7, 4, 1, 6, 1, 2, 5, 1, 3, 3, 4, 2

## Estimated acquisition range

$7.9k to $15.8k (2-4x the trailing net annuity of $3.9k/year). Same error range applies.

## Markets by review language

- french: 1% (game NOT localized in this language)
- english: 23%
- koreana: 5% (game NOT localized in this language)
- russian: 2% (game NOT localized in this language)
- spanish: 2% (game NOT localized in this language)
- japanese: 8%
- schinese: 59%
- brazilian: 1% (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/2652480
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.