# Coin Tavern

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

- Steam appid: 4358310
- Developer: Woven Dream Isle
- Released: 2026 · Genre: Casual · List price: $9.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $5.4k to $8.1k per month (mid $6.8k)
- Opportunity score: $6.8k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 3.2k · Est. lifetime net revenue: $10.7k
- Review sentiment: 88% positive across 112 reviews (100 from Steam purchases)
- Review velocity: 81.0 reviews/month (6-month average)

## Why it's flagged

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

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $12.3k |
| After VAT / sales tax (-13% blended) | $10.7k |
| After refunds (-9.5% median) | $9.7k |
| Net to developer (after Steam 30%) | $6.8k |

## Monthly review counts, oldest to newest (1 months)

81

## Markets by review language

- spanish: 1%
- japanese: 8%
- schinese: 33%
- french: 3%
- german: 3%
- english: 41%
- koreana: 8%
- russian: 2%

## 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/4358310
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.