# Whisper of Y'Ryando

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

- Steam appid: 3255870
- Developer: IndieCain
- Publisher: Gamersky Games
- Released: 2025 · Genre: Indie · List price: $7.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $107 to $161 per month (mid $134)
- Opportunity score: $134/month at x1.00 dormancy multiplier
- Est. lifetime owners: 2.8k · Est. lifetime net revenue: $7.5k
- Review sentiment: 67% positive across 103 reviews (88 from Steam purchases)
- Review velocity: 2.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 5 months ago
- Last build shipped 5 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $243 |
| After VAT / sales tax (-13% blended) | $212 |
| After refunds (-9.5% median) | $191 |
| Net to developer (after Steam 30%) | $134 |

## Monthly review counts, oldest to newest (12 months)

50, 1, 2, 2, 14, 5, 2, 2, 1, 2, 2, 3

## 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/3255870
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.