# Villages & Dungeons

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

- Steam appid: 3411020
- Developer: CaCaFrog Studio
- Publisher: Morax Games
- Released: 2025 · Genre:  · List price: $6.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $1.1k to $1.6k per month (mid $1.3k)
- Opportunity score: $1.3k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 32.8k · Est. lifetime net revenue: $76.8k
- Review sentiment: 91% positive across 1144 reviews (1024 from Steam purchases)
- Review velocity: 23.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 1 months ago
- Last build shipped 4 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $2.4k |
| After VAT / sales tax (-13% blended) | $2.1k |
| After refunds (-9.5% median) | $1.9k |
| Net to developer (after Steam 30%) | $1.3k |

## Monthly review counts, oldest to newest (15 months)

317, 98, 109, 36, 96, 75, 40, 94, 36, 42, 31, 14, 29, 15, 7

## Markets by review language

- german: 4%
- russian: 4%
- spanish: 3%
- japanese: 7%
- brazilian: 2%
- french: 6%
- english: 22%
- koreana: 9%
- schinese: 42%

## 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/3411020
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.