# Together with Oneesan~Yuina's Sweet Encouragement~

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

- Steam appid: 2846220
- Developer: ボウサバG
- Publisher: 072 Project
- Released: 2025 · Genre: Casual · List price: $18.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $255 to $382 per month (mid $318)
- Opportunity score: $414/month at x1.30 dormancy multiplier
- Est. lifetime owners: 2.6k · Est. lifetime net revenue: $16.3k
- Review sentiment: 90% positive across 124 reviews (80 from Steam purchases)
- Review velocity: 2.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 6 months ago
- Last build shipped 18 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 | $578 |
| After VAT / sales tax (-13% blended) | $503 |
| After refunds (-9.5% median) | $455 |
| Net to developer (after Steam 30%) | $318 |

## Monthly review counts, oldest to newest (18 months)

34, 5, 3, 4, 7, 6, 2, 3, 2, 1, 3, 3, 0, 3, 2, 3, 2, 2

## Estimated acquisition range

$7.6k to $15.3k (2-4x the trailing net annuity of $3.8k/year). Same error range applies.

## Markets by review language

- english: 36%
- koreana: 15% (game NOT localized in this language)
- russian: 3% (game NOT localized in this language)
- japanese: 22%
- schinese: 24%

Localization gap: 19% of measured reviews are written in languages the game does not support (top: koreana). 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/2846220
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.