Exhibit 12



MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

Statement
Regarding Computation of Ratios



|                                                                                                                                                                                                                             |  |      |          |   |      |   |         |      |  |   |          |   |  |      |         |   |  |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | ------- | ---- |  | - | -------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                                                                                                                                                                             |  | 2005 |          |   | 2004 |   |         | 2003 |  |   | 2002     |   |  | 2001 |        
|Income from continuing operations before minority interests, income tax expense (benefit), and (loss) gain on sale of assets
(1)                                                                                             |  | $    | (178,845 | ) |      | $ | (73,463 | )    |  | $ | (123,327 | ) |  | $    | (82,566 | ) |  | $ | (33,390 | )
|Fixed charges:                                                                                                                                                                                                               |  |      |          |   |      |   |         |      |  |   |          |   |  |      |         |   |  |   |         |  
|Interest expense, net                                                                                                                                                                                                        |  |      | 119,580  |   |      |   | 126,927 |      |  |   | 140,623  |   |  |      | 136,379 |   |  |   | 122,237 |  
|Interest capitalized                                                                                                                                                                                                         |  |      | 13,017   |   |      |   | 5,605   |      |  |   | 3,062    |   |  |      | 3,993   |   |  |   | 6,098   |  
|Amortization of debt expense                                                                                                                                                                                                 |  |      | 6,471    |   |      |   | 5,358   |      |  |   | 5,020    |   |  |      | 6,808   |   |  |   | 4,030   |  
|Preferred distributions to minority interests                                                                                                                                                                                |  |      |         |   |      |   | 141     |      |  |   | 556      |   |  |      | 554     |   |  |   | 554     |  
|                                                                                                                                                                                                                             |  |      |          |   |      |   |         |      |  |   |          |   |  |      |         |   |  |   |         |  
|Total fixed charges                                                                                                                                                                                                          |  | $    | 139,068  |   |      | $ | 138,031 |      |  | $ | 149,261  |   |  | $    | 147,734 |   |  | $ | 132,919 |  
|                                                                                                                                                                                                                             |  |      |          |   |      |   |         |      |  |   |          |   |  |      |         |   |  |   |         |  
|Income from continuing operations before minority interest, income tax expense (benefit), (loss) gain on sale of assets and fixed charges
(excluding capitalized interest and preferred distributions to minority interests) |  | $    | (52,794  | ) |      | $ | 58,822  |      |  | $ | 22,316   |   |  | $    | 60,621  |   |  | $ | 92,877  |  
|Divided by fixed charges                                                                                                                                                                                                     |  | $    | 139,068  |   |      | $ | 138,031 |      |  | $ | 149,261  |   |  | $    | 147,734 |   |  | $ | 132,919 |  
|Ratio of earnings to fixed charges                                                                                                                                                                                           |  |      | N.M.     |   |      |   | 0.43    |      |  |   | 0.15     |   |  |      | 0.41    |   |  |   | 0.70    |  
|Deficiency                                                                                                                                                                                                                   |  | $    | 191,862  |   |      | $ | 79,209  |      |  | $ | 126,945  |   |  | $    | 87,113  |   |  | $ | 40,042  |  



|(1) | This amount is before minority interests since the minority interests relate to majority-owned subsidiaries that have fixed charges.
|--- | ------------------------------------------------------------------------------------------------------------------------------------



N.M. - Not meaningful