# Fantasy Maiden Wars - DREAM OF THE STRAY DREAMER -

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

- Steam appid: 3575980
- Developer: さんぼん堂
- Publisher: Phoenixx Inc.
- Released: 2025 · Genre: Indie · List price: $34.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $6.0k to $9.0k per month (mid $7.5k)
- Opportunity score: $7.5k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 18.0k · Est. lifetime net revenue: $211.4k
- Review sentiment: 99% positive across 591 reviews (563 from Steam purchases)
- Review velocity: 25.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 2 months ago
- Last build shipped 7 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 | $13.6k |
| After VAT / sales tax (-13% blended) | $11.8k |
| After refunds (-9.5% median) | $10.7k |
| Net to developer (after Steam 30%) | $7.5k |

## Monthly review counts, oldest to newest (10 months)

173, 133, 70, 33, 33, 27, 24, 31, 22, 16

## Markets by review language

- brazilian: 1% (game NOT localized in this language)
- french: 1% (game NOT localized in this language)
- koreana: 5% (game NOT localized in this language)
- spanish: 1% (game NOT localized in this language)
- japanese: 17%
- german: 1% (game NOT localized in this language)
- english: 61%
- russian: 1% (game NOT localized in this language)
- schinese: 13% (game NOT localized in this language)

Localization gap: 22% of measured reviews are written in languages the game does not support (top: schinese). Localizing is likely immediate market expansion.

## 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/3575980
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.