Exhibit 12.2

Hospitality Properties Trust

Computation of Ratio of Earnings to Combined Fixed Charges and preferred

distributions

(in thousands, except ratio amounts)

	Nine Months Ended September 30,				Year Ended December 31,
	2004		2003		2003		2002		2001		2000		1999
Net Income	$	91,235	$	94,081	$	238,213	$	142,202	$	131,956	$	126,271	$	111,929
Fixed charges	37,775		31,910		44,536		42,424		41,312		37,682		37,352
Adjusted Earnings	$	129,010	$	125,991	$	282,749	$	184,626	$	173,268	$	163,953	$	149,281
Fixed Charges and Preferred Distributions:
Interest on indebtedness and amortization of deferred finance costs	$	37,775	$	31,910	$	44,536	$	42,424	$	41,312	$	37,682	$	37,352
Preferred Distributions	7,760		11,085		14,780		7,572		7,125		7,125		5,106
Combined Fixed Charges and Preferred Distributions	$	45,535	$	42,995	$	59,316	$	49,996	$	48,437	$	44,807	$	42,458
Ratio of Earnings to Combined Fixed Charges and Preferred Distributions	2.83x		2.93x		4.77x		3.69x		3.58x		3.66x		3.52x