# Ribbit Ranch

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

- Steam appid: 3754430
- Developer: Jack McAllister
- Released: 2025 · Genre: Casual · List price: $5.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $362 to $542 per month (mid $452)
- Opportunity score: $452/month at x1.00 dormancy multiplier
- Est. lifetime owners: 3.5k · Est. lifetime net revenue: $6.9k
- Review sentiment: 98% positive across 133 reviews (108 from Steam purchases)
- Review velocity: 9.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 4 months ago
- Last build shipped 4 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $820 |
| After VAT / sales tax (-13% blended) | $714 |
| After refunds (-9.5% median) | $646 |
| Net to developer (after Steam 30%) | $452 |

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

7, 13, 7, 27, 12, 10, 10, 6, 7, 9

## Markets by review language

- english: 91%
- russian: 1%
- spanish: 1% (game NOT localized in this language)
- japanese: 1%
- schinese: 3%
- french: 2% (game NOT localized in this language)
- german: 2% (game NOT localized in this language)

## 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/3754430
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.