# Witch Dance

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

- Steam appid: 4506570
- Developer: Luna Flora
- Released: 2026 · Genre: Action · List price: $2.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $742 to $1.1k per month (mid $927)
- Opportunity score: $1.5k/month at x1.60 dormancy multiplier
- Est. lifetime owners: 1.2k · Est. lifetime net revenue: $1.3k
- Review sentiment: 100% positive across 43 reviews (39 from Steam purchases)
- Review velocity: 37.0 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Last build shipped 4 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.7k |
| After VAT / sales tax (-13% blended) | $1.5k |
| After refunds (-9.5% median) | $1.3k |
| Net to developer (after Steam 30%) | $927 |

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

37

## Estimated acquisition range

$22.3k to $44.5k (2-4x the trailing net annuity of $11.1k/year). Same error range applies.

## Markets by review language

- english: 100%

## 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/4506570
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.