# AYAKAisDEAD

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

- Steam appid: 4121160
- Developer: LuuuLuuuL
- Released: 2025 · Genre: Adventure · List price: $3.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $62 to $94 per month (mid $78)
- Opportunity score: $78/month at x1.00 dormancy multiplier
- Est. lifetime owners: 896 · Est. lifetime net revenue: $1.2k
- Review sentiment: 100% positive across 31 reviews (28 from Steam purchases)
- Review velocity: 2.3 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 9 months ago
- Studio active elsewhere (10 titles tracked), so this one may welcome a partner
- Last build shipped 9 months ago
- Store page localized in only 4 language(s)
- Last discounted 1 months ago, 7 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $142 |
| After VAT / sales tax (-13% blended) | $123 |
| After refunds (-9.5% median) | $112 |
| Net to developer (after Steam 30%) | $78 |

## Monthly review counts, oldest to newest (7 months)

14, 1, 5, 3, 2, 2, 1

## 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/4121160
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.