Exhibit 12.1



RATIO OF EARNINGS TO FIXED CHARGES



WYNDHAM INTERNATIONAL, INC.

(in thousands)



|                                                        |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|------------------------------------------------------- |  | ------------------- | -------- | - | ------------------- | - | -------- | ------------------- |  | - | ------------------- | - |  | ------------------- | -------- | - |  | - | -------- | -
|                                                        |  | Year Ended 12/31/03 |          |   | Year Ended 12/31/02 |   |          | Year Ended 12/31/01 |  |   | Year Ended 12/31/00 |   |  | Year Ended 12/31/99 |         
|Earnings:                                               |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|Income (loss) before income taxes and minority interest |  |                     | (191,109 | ) |                     |   | (241,143 | )                   |  |   | (256,566            | ) |  |                     | (593,473 | ) |  |   | (617,226 | )
|Add back: fixed charges                                 |  |                     | 183,729  |   |                     |   | 211,363  |                     |  |   | 278,228             |   |  |                     | 336,686  |   |  |   | 343,579  |  
|                                                        |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|                                                        |  | $                   | (7,380   | ) |                     | $ | (29,780  | )                   |  | $ | 21,662              |   |  | $                   | (256,787 | ) |  | $ | (273,647 | )
|                                                        |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|                                                        |  |                     |          |   |                    
|Fixed Charges:                                          |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|Interest expense, including amort of DLC                |  |                     | 183,729  |   |                     |   | 211,363  |                     |  |   | 274,376             |   |  |                     | 333,516  |   |  |   | 336,669  |  
|Capitalized interest                                    |  |                     |         |   |                     |   |         |                     |  |   | 3,852               |   |  |                     | 3,170    |   |  |   | 6,910    |  
|                                                        |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|                                                        |  | $                   | 183,729  |   |                     | $ | 211,363  |                     |  | $ | 278,228             |   |  | $                   | 336,686  |   |  | $ | 343,579  |  
|                                                        |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|                                                        |  |                     |          |   |                    
|Ratio:                                                  |  |                     | (0.04    | ) |                     |   | (0.14    | )                   |  |   | 0.08                |   |  |                     | (0.76    | ) |  |   | (0.80    | )
|                                                        |  |                     |          |   |                     |   |          |                     |  |   |                     |   |  |                     |          |   |  |   |          |  
|                                                        |  |                     |          |   |                    
|Deficiency of earnings to fixed ratio                   |  | $                   | 191,109  |   |                     | $ | 241,143  |                     |  | $ | 256,566             |   |  | $                   | 593,473  |   |  | $ | 617,226  |  
|                                                        |  |                     | 1.00     |   |                     |   | 1.00     |                     |  |   | 1.00                |   |  |                     | 1.00     |   |  |   | 1.00     |