# Lil' Airport

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

- Steam appid: 2871040
- Developer: Pidibidi Games
- Released: 2024 · Genre: Casual · List price: $2.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $52 to $79 per month (mid $66)
- Opportunity score: $108/month at x1.65 dormancy multiplier
- Est. lifetime owners: 896 · Est. lifetime net revenue: $783
- Review sentiment: 89% positive across 28 reviews (28 from Steam purchases)
- Review velocity: 3.0 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 18 months
- Studio quiet across its whole catalog
- Last build shipped 18 months ago
- Store page localized in only 1 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $119 |
| After VAT / sales tax (-13% blended) | $104 |
| After refunds (-9.5% median) | $94 |
| Net to developer (after Steam 30%) | $66 |

## Monthly review counts, oldest to newest (8 months)

6, 3, 8, 4, 1, 1, 2, 2

## 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/2871040
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.