# Elena's Lewd Service

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

- Steam appid: 3928800
- Developer: ひたち
- Publisher: 072 Project
- Released: 2026 · Genre: Casual · List price: $11.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $1.4k to $2.1k per month (mid $1.7k)
- Opportunity score: $1.7k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 2.7k · Est. lifetime net revenue: $10.9k
- Review sentiment: 91% positive across 128 reviews (85 from Steam purchases)
- Review velocity: 17.2 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 2 months ago
- Last build shipped 5 months ago
- Store page localized in only 4 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $3.1k |
| After VAT / sales tax (-13% blended) | $2.7k |
| After refunds (-9.5% median) | $2.5k |
| Net to developer (after Steam 30%) | $1.7k |

## Monthly review counts, oldest to newest (5 months)

74, 4, 5, 2, 1

## Markets by review language

- english: 38%
- koreana: 3% (game NOT localized in this language)
- russian: 2% (game NOT localized in this language)
- spanish: 2% (game NOT localized in this language)
- japanese: 5%
- schinese: 52%

## 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/3928800
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.