# Campus Fantasy

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

- Steam appid: 3380110
- Developer: 聂宇星
- Released: 2025 · Genre: Casual · List price: $9.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $234 to $352 per month (mid $293)
- Opportunity score: $293/month at x1.00 dormancy multiplier
- Est. lifetime owners: 6.6k · Est. lifetime net revenue: $22.2k
- Review sentiment: 71% positive across 218 reviews (207 from Steam purchases)
- Review velocity: 3.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 5 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 6 months ago
- Store page localized in only 2 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $532 |
| After VAT / sales tax (-13% blended) | $463 |
| After refunds (-9.5% median) | $419 |
| Net to developer (after Steam 30%) | $293 |

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

159, 17, 4, 3, 12, 4, 3, 4, 7, 3, 2, 2

## 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/3380110
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.