# Tabletop Tavern

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

- Steam appid: 3337380
- Developer: TJ
- Publisher: Frostbloom
- Released: 2026 · Genre: Strategy · List price: $19.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $124.9k to $187.3k per month (mid $156.1k)
- Opportunity score: $156.1k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 61.2k · Est. lifetime net revenue: $410.5k
- Review sentiment: 90% positive across 1964 reviews (1914 from Steam purchases)
- Review velocity: 931.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 0 months ago
- Last build shipped 0 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $283.4k |
| After VAT / sales tax (-13% blended) | $246.5k |
| After refunds (-9.5% median) | $223.1k |
| Net to developer (after Steam 30%) | $156.1k |

## Monthly review counts, oldest to newest (2 months)

1550, 313

## Markets by review language

- english: 74%
- koreana: 2%
- japanese: 1%
- brazilian: 0% (game NOT localized in this language)
- french: 2%
- russian: 5%
- spanish: 3%
- schinese: 10%
- german: 4%

## 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/3337380
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.