# CD Market - Music Label Sim

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

- Steam appid: 4622330
- Developer: Lost Star Games
- Released: 2026 · Genre: Simulation · List price: $19.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $12.2k to $18.3k per month (mid $15.2k)
- Opportunity score: $15.2k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 3.0k · Est. lifetime net revenue: $19.9k
- Review sentiment: 98% positive across 113 reviews (93 from Steam purchases)
- Review velocity: 91.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 0 months ago
- Last build shipped 0 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $27.7k |
| After VAT / sales tax (-13% blended) | $24.1k |
| After refunds (-9.5% median) | $21.8k |
| Net to developer (after Steam 30%) | $15.2k |

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

91

## Markets by review language

- russian: 1% (game NOT localized in this language)
- spanish: 3%
- schinese: 9%
- brazilian: 2%
- french: 9%
- german: 7%
- english: 69%

## 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/4622330
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.