# 心动恋旅：樱花篇

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

- Steam appid: 3676850
- Developer: Starealm Corporation 
- Released: 2025 · Genre: Simulation · List price: $5.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $382 to $572 per month (mid $477)
- Opportunity score: $477/month at x1.00 dormancy multiplier
- Est. lifetime owners: 26.3k · Est. lifetime net revenue: $52.8k
- Review sentiment: 91% positive across 965 reviews (822 from Steam purchases)
- Review velocity: 9.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 7 months ago
- Last build shipped 11 months ago
- Store page localized in only 1 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $866 |
| After VAT / sales tax (-13% blended) | $753 |
| After refunds (-9.5% median) | $682 |
| Net to developer (after Steam 30%) | $477 |

## Monthly review counts, oldest to newest (12 months)

654, 212, 13, 11, 9, 26, 2, 9, 25, 12, 6, 3

## Markets by review language

- spanish: 0% (game NOT localized in this language)
- japanese: 1% (game NOT localized in this language)
- schinese: 97% (game NOT localized in this language)
- brazilian: 0% (game NOT localized in this language)
- german: 0% (game NOT localized in this language)
- english: 1% (game NOT localized in this language)
- koreana: 1% (game NOT localized in this language)

Localization gap: 100% 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/3676850
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.