# Trailer Park Tycoon: Raccoon Ranch

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

- Steam appid: 3189790
- Developer: Yuliy Oneshko
- Released: 2025 · Genre: Simulation · List price: $11.70
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $288 to $432 per month (mid $360)
- Opportunity score: $360/month at x1.00 dormancy multiplier
- Est. lifetime owners: 4.5k · Est. lifetime net revenue: $17.7k
- Review sentiment: 91% positive across 164 reviews (141 from Steam purchases)
- Review velocity: 3.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 4 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 10 months ago
- Store page localized in only 2 language(s)
- Last discounted 0 months ago, 10 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $653 |
| After VAT / sales tax (-13% blended) | $568 |
| After refunds (-9.5% median) | $514 |
| Net to developer (after Steam 30%) | $360 |

## Monthly review counts, oldest to newest (11 months)

81, 11, 17, 11, 5, 3, 2, 6, 5, 2, 4

## Markets by review language

- german: 1% (game NOT localized in this language)
- english: 10%
- russian: 88%
- schinese: 1% (game NOT localized in this language)

## 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/3189790
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.