EXHIBIT 12.2

Hospitality Properties Trust
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Distributions
(in thousands, except ratio amounts)

	Year Ended December 31,
	2006			2005			2004			2003			2002
Net income	$	169,039		$	129,903		$	127,091		$	238,213		$	142,202
Fixed charges	81,451			65,263			50,393			44,536			42,424
Adjusted earnings	$	250,490		$	195,166		$	177,484		$	282,749		$	184,626
Fixed charges and preferred distributions:
Interest on indebtedness and amortization of deferred finance costs	$	81,451		$	65,263		$	50,393		$	44,536		$	42,424
Preferred distributions	7,656			7,656			9,674			14,780			7,572
Total combined fixed charges and preferred distributions	$	89,107		$	72,919		$	60,067		$	59,316		$	49,996
Ratio of earnings to combined fixed charges and preferred distributions	2.81		x	2.68		x	2.95		x	4.77		x	3.69		x