# Femboy Next Door 🔞🚪

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

- Steam appid: 4450550
- Developer: Lewd Star
- Released: 2026 · Genre: Adventure · List price: $14.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $4.1k to $6.1k per month (mid $5.1k)
- Opportunity score: $5.1k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 4.0k · Est. lifetime net revenue: $19.9k
- Review sentiment: 89% positive across 130 reviews (124 from Steam purchases)
- Review velocity: 40.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 3 months ago
- Studio active elsewhere (16 titles tracked), so this one may welcome a partner
- Last build shipped 3 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $9.3k |
| After VAT / sales tax (-13% blended) | $8.1k |
| After refunds (-9.5% median) | $7.3k |
| Net to developer (after Steam 30%) | $5.1k |

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

104, 11, 7

## Markets by review language

- russian: 23%
- spanish: 3%
- japanese: 1%
- schinese: 5%
- french: 3%
- english: 65%
- koreana: 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/4450550
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.