# Goblin_Gnome_Horn

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

- Steam appid: 3675060
- Developer: kawashiri_kodama
- Released: 2025 · Genre: Action · List price: $3.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $71 to $107 per month (mid $89)
- Opportunity score: $89/month at x1.00 dormancy multiplier
- Est. lifetime owners: 4.9k · Est. lifetime net revenue: $6.6k
- Review sentiment: 91% positive across 162 reviews (154 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 3 months ago
- Last build shipped 3 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 | $162 |
| After VAT / sales tax (-13% blended) | $141 |
| After refunds (-9.5% median) | $127 |
| Net to developer (after Steam 30%) | $89 |

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

58, 18, 6, 13, 14, 10, 14, 4, 1, 1, 4, 3, 4, 3, 1

## 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/3675060
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.