# VR-Kanojo

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

- Steam appid: 2954880
- Developer: ILLUMINATION
- Released: 2025 · Genre: Adventure · List price: $54.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $799 to $1.2k per month (mid $999)
- Opportunity score: $999/month at x1.00 dormancy multiplier
- Est. lifetime owners: 5.6k · Est. lifetime net revenue: $102.7k
- Review sentiment: 63% positive across 181 reviews (174 from Steam purchases)
- Review velocity: 2.2 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 1 months ago
- Last build shipped 1 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.8k |
| After VAT / sales tax (-13% blended) | $1.6k |
| After refunds (-9.5% median) | $1.4k |
| Net to developer (after Steam 30%) | $999 |

## Monthly review counts, oldest to newest (12 months)

126, 33, 3, 4, 1, 3, 2, 1, 2, 2, 2, 4

## Markets by review language

- french: 1% (game NOT localized in this language)
- english: 18%
- koreana: 13%
- russian: 2% (game NOT localized in this language)
- spanish: 1%
- japanese: 47%
- schinese: 17%

## 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/2954880
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.