# Magical Princess

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

- Steam appid: 3562120
- Developer: Neotro Inc.
- Publisher: MAGI Inc.
- Released: 2026 · Genre: Adventure · List price: $14.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $184.0k to $276.1k per month (mid $230.1k)
- Opportunity score: $230.1k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 237.2k · Est. lifetime net revenue: $1.2M
- Review sentiment: 97% positive across 7941 reviews (7414 from Steam purchases)
- Review velocity: 1830.8 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 1 months ago
- Last build shipped 1 months ago
- Store page localized in only 4 language(s)
- Last discounted 0 months ago, 3 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $417.6k |
| After VAT / sales tax (-13% blended) | $363.3k |
| After refunds (-9.5% median) | $328.8k |
| Net to developer (after Steam 30%) | $230.1k |

## Monthly review counts, oldest to newest (4 months)

3349, 2549, 985, 440

## Markets by review language

- brazilian: 0% (game NOT localized in this language)
- english: 16%
- koreana: 4% (game NOT localized in this language)
- russian: 0% (game NOT localized in this language)
- spanish: 0% (game NOT localized in this language)
- japanese: 8%
- french: 0% (game NOT localized in this language)
- german: 0% (game NOT localized in this language)
- schinese: 71%

## 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/3562120
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.