# Campsite Hustle! - Management Simulator

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

- Steam appid: 3708070
- Developer: Red Shore Games
- Released: 2026 · Genre: Indie · List price: $14.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $11.7k to $17.6k per month (mid $14.6k)
- Opportunity score: $14.6k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 7.8k · Est. lifetime net revenue: $39.1k
- Review sentiment: 76% positive across 266 reviews (243 from Steam purchases)
- Review velocity: 116.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 1 months ago
- Last build shipped 0 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $26.6k |
| After VAT / sales tax (-13% blended) | $23.1k |
| After refunds (-9.5% median) | $20.9k |
| Net to developer (after Steam 30%) | $14.6k |

## Monthly review counts, oldest to newest (2 months)

214, 19

## Markets by review language

- german: 18%
- english: 54%
- japanese: 2%
- brazilian: 1%
- french: 10%
- koreana: 1%
- russian: 6%
- spanish: 1%
- schinese: 8%

## 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/3708070
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.