# Yoshima: Hentai Simulator

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

- Steam appid: 3298250
- Developer: Sugureta
- Publisher: TopHouse Publishing
- Released: 2025 · Genre: Casual · List price: $7.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $322 to $482 per month (mid $402)
- Opportunity score: $402/month at x1.00 dormancy multiplier
- Est. lifetime owners: 5.7k · Est. lifetime net revenue: $15.3k
- Review sentiment: 70% positive across 214 reviews (178 from Steam purchases)
- Review velocity: 6.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 5 months ago
- Last build shipped 13 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $730 |
| After VAT / sales tax (-13% blended) | $635 |
| After refunds (-9.5% median) | $574 |
| Net to developer (after Steam 30%) | $402 |

## Monthly review counts, oldest to newest (16 months)

94, 7, 14, 5, 4, 7, 2, 5, 11, 4, 9, 6, 3, 9, 1, 8

## Markets by review language

- german: 1%
- koreana: 2% (game NOT localized in this language)
- russian: 66%
- spanish: 2% (game NOT localized in this language)
- schinese: 3%
- brazilian: 5%
- french: 1%
- english: 19%
- japanese: 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/3298250
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.