# Vtuber Hack

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

- Steam appid: 3114080
- Developer: ベルゼブブ
- Publisher: 072 Project
- Released: 2026 · Genre: Casual · List price: $54.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $14.9k to $22.4k per month (mid $18.7k)
- Opportunity score: $18.7k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 2.7k · Est. lifetime net revenue: $49.0k
- Review sentiment: 83% positive across 124 reviews (83 from Steam purchases)
- Review velocity: 40.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 0 months ago
- Last build shipped 0 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 | $33.9k |
| After VAT / sales tax (-13% blended) | $29.5k |
| After refunds (-9.5% median) | $26.7k |
| Net to developer (after Steam 30%) | $18.7k |

## Monthly review counts, oldest to newest (2 months)

76, 5

## Markets by review language

- koreana: 3% (game NOT localized in this language)
- russian: 2% (game NOT localized in this language)
- japanese: 11%
- schinese: 51%
- english: 33%

## 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/3114080
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.