# Fell in love with the Nobility girl As a member of the rebel organization

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

- Steam appid: 3117160
- Developer: selenophobia
- Publisher: 漾夕制作组
- Released: 2025 · Genre: Adventure · List price: $6.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $219 to $328 per month (mid $273)
- Opportunity score: $355/month at x1.30 dormancy multiplier
- Est. lifetime owners: 896 · Est. lifetime net revenue: $2.1k
- Review sentiment: 88% positive across 60 reviews (28 from Steam purchases)
- Review velocity: 4.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 6 months ago
- Last build shipped 19 months ago
- 53% of reviews come from key activations (excluded from revenue estimates)
- Store page localized in only 3 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $496 |
| After VAT / sales tax (-13% blended) | $432 |
| After refunds (-9.5% median) | $391 |
| Net to developer (after Steam 30%) | $273 |

## Monthly review counts, oldest to newest (6 months)

22, 4, 0, 0, 1, 1

## Estimated acquisition range

$6.6k to $13.1k (2-4x the trailing net annuity of $3.3k/year). Same error range applies.

## Markets by review language

- schinese: 100% (game NOT localized in this language)

Localization gap: 100% of measured reviews are written in languages the game does not support (top: schinese). Localizing is likely immediate market expansion.

## 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/3117160
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.