# Nna-tan's Pixel Princess

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

- Steam appid: 4403340
- Developer: MOBoratory
- Publisher: holo Indie
- Released: 2026 · Genre: Casual · List price: $5.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $495 to $743 per month (mid $619)
- Opportunity score: $619/month at x1.00 dormancy multiplier
- Est. lifetime owners: 1.2k · Est. lifetime net revenue: $2.4k
- Review sentiment: 95% positive across 38 reviews (38 from Steam purchases)
- Review velocity: 12.3 reviews/month (6-month average)

## Why it's flagged

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

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.1k |
| After VAT / sales tax (-13% blended) | $978 |
| After refunds (-9.5% median) | $885 |
| Net to developer (after Steam 30%) | $619 |

## Monthly review counts, oldest to newest (3 months)

28, 8, 1

## Markets by review language

- english: 27%
- koreana: 3% (game NOT localized in this language)
- japanese: 68% (game NOT localized in this language)
- german: 3% (game NOT localized in this language)

Localization gap: 73% of measured reviews are written in languages the game does not support (top: japanese). 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/4403340
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.