# Paperwork

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

- Steam appid: 3723530
- Developer: Broken Record Studio
- Released: 2026 · Genre: Casual · List price: $3.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $388 to $582 per month (mid $485)
- Opportunity score: $485/month at x1.00 dormancy multiplier
- Est. lifetime owners: 2.9k · Est. lifetime net revenue: $3.9k
- Review sentiment: 96% positive across 90 reviews (90 from Steam purchases)
- Review velocity: 14.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 6 months ago
- Last build shipped 6 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 | $880 |
| After VAT / sales tax (-13% blended) | $766 |
| After refunds (-9.5% median) | $693 |
| Net to developer (after Steam 30%) | $485 |

## Monthly review counts, oldest to newest (6 months)

24, 31, 5, 13, 7, 7

## Markets by review language

- french: 12% (game NOT localized in this language)
- german: 6% (game NOT localized in this language)
- english: 74% (game NOT localized in this language)
- russian: 2% (game NOT localized in this language)
- spanish: 3% (game NOT localized in this language)
- brazilian: 2% (game NOT localized in this language)

Localization gap: 100% of measured reviews are written in languages the game does not support (top: english). 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/3723530
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.