# LustRunner 3069: Tokyo Crisis

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

- Steam appid: 2961680
- Developer: ラストランナー
- Released: 2024 · Genre: Action · List price: $6.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $95 to $143 per month (mid $119)
- Opportunity score: $197/month at x1.65 dormancy multiplier
- Est. lifetime owners: 1.9k · Est. lifetime net revenue: $3.8k
- Review sentiment: 59% positive across 59 reviews (58 from Steam purchases)
- Review velocity: 2.3 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 21 months
- Studio quiet across its whole catalog
- Last build shipped 28 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $216 |
| After VAT / sales tax (-13% blended) | $188 |
| After refunds (-9.5% median) | $170 |
| Net to developer (after Steam 30%) | $119 |

## Monthly review counts, oldest to newest (13 months)

27, 2, 1, 11, 3, 1, 1, 1, 1, 3, 7, 1, 1

## 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/2961680
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.