# The Last Visit: 98th

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

- Steam appid: 2934890
- Developer: Union State Games
- Publisher:  Union State Games
- Released: 2025 · Genre: Action · List price: $3.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $201 to $301 per month (mid $251)
- Opportunity score: $376/month at x1.50 dormancy multiplier
- Est. lifetime owners: 6.3k · Est. lifetime net revenue: $8.4k
- Review sentiment: 81% positive across 207 reviews (197 from Steam purchases)
- Review velocity: 7.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 6 months ago
- Last build shipped 14 months ago
- No Steam discount in 4.0 years (deepest tracked: -0%)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $455 |
| After VAT / sales tax (-13% blended) | $396 |
| After refunds (-9.5% median) | $359 |
| Net to developer (after Steam 30%) | $251 |

## Monthly review counts, oldest to newest (15 months)

62, 24, 18, 5, 11, 10, 7, 10, 8, 11, 9, 7, 5, 12, 1

## Missed seasonal-sale revenue (modeled)

Skipped 8 Steam seasonal sale window(s) in the last 15 months. Running a -50% discount in those windows is modeled at +$1.5k net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Estimated acquisition range

$6.0k to $12.0k (2-4x the trailing net annuity of $3.0k/year). Same error range applies.

## Markets by review language

- japanese: 1%
- schinese: 9%
- french: 4%
- koreana: 8%
- spanish: 3%
- brazilian: 3%
- german: 3%
- english: 30%
- russian: 40%

## 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/2934890
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.