Good on you for doing the numbers but surely you need to do per mile, not per hour. I don't look at Google maps and say, oh it takes 1 hour 45 to walk, better spend 1 hour 45 on my bike to make it fair. It usually takes 3-4x as long to walk to your destination than cycle so it's probably in the region of evens by the time you reach your destination.