# Exorcist of Lust: Kaede

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

- Steam appid: 3116450
- Developer: MokyuMokyuSoft
- Publisher: Mango Party
- Released: 2025 · Genre: Adventure · List price: $8.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $151 to $226 per month (mid $188)
- Opportunity score: $188/month at x1.00 dormancy multiplier
- Est. lifetime owners: 1.3k · Est. lifetime net revenue: $4.0k
- Review sentiment: 81% positive across 69 reviews (41 from Steam purchases)
- Review velocity: 2.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 6 months ago
- Last build shipped 9 months ago
- 41% of reviews come from key activations (excluded from revenue estimates)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $342 |
| After VAT / sales tax (-13% blended) | $298 |
| After refunds (-9.5% median) | $269 |
| Net to developer (after Steam 30%) | $188 |

## Monthly review counts, oldest to newest (7 months)

27, 6, 3, 1, 3, 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/3116450
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.