# A Pizza Delivery

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

- Steam appid: 3415450
- Developer: Eric Osuna
- Publisher: Dolores Entertainment
- Released: 2025 · Genre: Adventure · List price: $13.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $469 to $704 per month (mid $586)
- Opportunity score: $586/month at x1.00 dormancy multiplier
- Est. lifetime owners: 832 · Est. lifetime net revenue: $3.9k
- Review sentiment: 85% positive across 55 reviews (26 from Steam purchases)
- Review velocity: 5.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 9 months ago
- Last build shipped 9 months ago
- 53% of reviews come from key activations (excluded from revenue estimates)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.1k |
| After VAT / sales tax (-13% blended) | $926 |
| After refunds (-9.5% median) | $838 |
| Net to developer (after Steam 30%) | $586 |

## Monthly review counts, oldest to newest (5 months)

19, 3, 1, 1, 1

## Markets by review language

- french: 8%
- german: 4%
- english: 46%
- spanish: 38%
- schinese: 4% (game NOT localized in this language)

## 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/3415450
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.