# Urayama

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

- Steam appid: 2939550
- Developer: Yamoto
- Released: 2024 · Genre: Indie · List price: $2.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $76 to $114 per month (mid $95)
- Opportunity score: $95/month at x1.00 dormancy multiplier
- Est. lifetime owners: 5.5k · Est. lifetime net revenue: $4.8k
- Review sentiment: 87% positive across 179 reviews (171 from Steam purchases)
- Review velocity: 4.3 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 10 months ago
- Studio active elsewhere (4 titles tracked), so this one may welcome a partner
- Last build shipped 10 months ago
- Store page localized in only 2 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $172 |
| After VAT / sales tax (-13% blended) | $150 |
| After refunds (-9.5% median) | $135 |
| Net to developer (after Steam 30%) | $95 |

## Monthly review counts, oldest to newest (23 months)

39, 34, 4, 8, 5, 5, 6, 9, 5, 3, 5, 4, 7, 4, 2, 0, 6, 7, 1, 2, 4, 9, 3

## 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/2939550
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.