Exhibit 12.1



RATIO OF EARNINGS TO FIXED CHARGES



WYNDHAM INTERNATIONAL, INC.

(in thousands)



|                                                                                   |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|---------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ----------------- | - | -------- | ----------------- |  | - | ----------------- | - |  | ----------------- | -------- | - |  | - | -------- | -
|                                                                                   |  | YearEnded12/31/04 |          |   | YearEnded12/31/03 |   |          | YearEnded12/31/02 |  |   | YearEnded12/31/01 |   |  | YearEnded12/31/00 |         
|Earnings:                                                                          |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|Income (loss) from continuing operations before income taxes and minority interest |  |                   | (115,874 | ) |                   |   | (139,462 | )                 |  |   | (236,290          | ) |  |                   | (244,313 | ) |  |   | (173,030 | )
|Add back: fixed charges                                                            |  |                   | 192,281  |   |                   |   | 168,968  |                   |  |   | 194,933           |   |  |                   | 264,990  |   |  |   | 301,268  |  
|                                                                                   |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|                                                                                   |  | $                 | 76,407   |   |                   | $ | 29,506   |                   |  | $ | (41,357           | ) |  | $                 | 20,677   |   |  | $ | 128,238  |  
|                                                                                   |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|Fixed Charges:                                                                     |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|Interest expense, including amortization of deferred loan costs                    |  |                   | 192,281  |   |                   |   | 168,968  |                   |  |   | 194,933           |   |  |                   | 261,138  |   |  |   | 298,098  |  
|Capitalized interest                                                               |  |                   |         |   |                   |   |         |                   |  |   |                  |   |  |                   | 3,852    |   |  |   | 3,170    |  
|                                                                                   |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|                                                                                   |  | $                 | 192,281  |   |                   | $ | 168,968  |                   |  | $ | 194,933           |   |  | $                 | 264,990  |   |  | $ | 301,268  |  
|                                                                                   |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|Ratio:                                                                             |  |                   | 0.40     |   |                   |   | 0.17     |                   |  |   | (0.21             | ) |  |                   | 0.08     |   |  |   | 0.43     |  
|                                                                                   |  |                   |          |   |                   |   |          |                   |  |   |                   |   |  |                   |          |   |  |   |          |  
|Deficiency of earnings to fixed charges                                            |  | $                 | 115,874  |   |                   | $ | 139,462  |                   |  | $ | 236,290           |   |  | $                 | 244,313  |   |  | $ | 173,030  |