# Exorcist Onmyoji

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

- Steam appid: 2949720
- Developer: 樹懶叫工作室
- Publisher: LewdLoco
- Released: 2024 · Genre: Casual · List price: $10.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $182 to $273 per month (mid $228)
- Opportunity score: $375/month at x1.65 dormancy multiplier
- Est. lifetime owners: 4.3k · Est. lifetime net revenue: $13.7k
- Review sentiment: 79% positive across 146 reviews (133 from Steam purchases)
- Review velocity: 2.8 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 14 months
- Studio active elsewhere (10 titles tracked), so this one may welcome a partner
- Last build shipped 19 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 | $413 |
| After VAT / sales tax (-13% blended) | $359 |
| After refunds (-9.5% median) | $325 |
| Net to developer (after Steam 30%) | $228 |

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

61, 3, 6, 8, 7, 4, 10, 3, 4, 1, 4, 2, 3, 2, 1, 1, 5, 3, 1, 6

## Estimated acquisition range

$5.5k to $10.9k (2-4x the trailing net annuity of $2.7k/year). Same error range applies.

## Markets by review language

- schinese: 84% (game NOT localized in this language)
- english: 7%
- koreana: 3% (game NOT localized in this language)
- russian: 2% (game NOT localized in this language)
- japanese: 4%

Localization gap: 89% of measured reviews are written in languages the game does not support (top: schinese). 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/2949720
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.