# Love is All Around: Echoes of Yesterday

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

- Steam appid: 3099660
- Developer: intiny
- Released: 2024 · Genre: Adventure · List price: $10.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $1.1k to $1.6k per month (mid $1.3k)
- Opportunity score: $1.3k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 59.2k · Est. lifetime net revenue: $190.2k
- Review sentiment: 81% positive across 2205 reviews (1850 from Steam purchases)
- Review velocity: 16.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 2 months ago
- Studio active elsewhere (5 titles tracked), so this one may welcome a partner
- Last build shipped 14 months ago
- Store page localized in only 3 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $2.4k |
| After VAT / sales tax (-13% blended) | $2.1k |
| After refunds (-9.5% median) | $1.9k |
| Net to developer (after Steam 30%) | $1.3k |

## Monthly review counts, oldest to newest (22 months)

1015, 190, 74, 106, 67, 28, 42, 26, 31, 109, 48, 22, 38, 13, 25, 15, 21, 13, 14, 9, 20, 23

## Markets by review language

- koreana: 1% (game NOT localized in this language)
- russian: 0% (game NOT localized in this language)
- japanese: 0% (game NOT localized in this language)
- schinese: 93%
- brazilian: 0% (game NOT localized in this language)
- english: 6%

## 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/3099660
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.